SEPARATE ACCOUNT FP OF EQUITABLE LIFE ASSUR SOC OF THE US
485BPOS, 1997-04-30
Previous: BRUNSWICK BANCORP, 10-Q, 1997-04-30
Next: SEPARATE ACCOUNT FP OF EQUITABLE LIFE ASSUR SOC OF THE US, 485BPOS, 1997-04-30





                                                     Registration No. 333-17625
- --------------------------------------------------------------------------------

                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549

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

   
                        POST-EFFECTIVE AMENDMENT NO. 1 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
     THE EQUITABLE LIFE ASSURANCE               James M. Benson, President
     SOCIETY OF THE UNITED STATES        The Equitable Life Assurance Society of
        (Exact Name of Trust)                        the United States
     THE EQUITABLE LIFE ASSURANCE              1290 Avenue of the Americas
      SOCIETY OF THE UNITED STATES              New York, New York 10104
       (Exact Name of Depositor)         (Name and Address of Agent for Service)
      1290 Avenue of the Americas
       New York, New York 10104
  (Address of Depositor's Principal
          Executive Offices)
    

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

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

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

                  Please send copies of all communications to:

   
      MARY P. BREEN, ESQ.                             with a copy to:
      Vice President and                            Thomas C. Lauerman
   Associate General Counsel                 Freedman, Levy, Kroll & Simonds
 The Equitable Life Assurance           1050 Connecticut Avenue, N.W., Suite 825
 Society of the United States                     Washington, D.C. 20036
 1290 Avenue of the Americas
   New York, New York 10104
    

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

      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, 1997 pursuant to paragraph (b) of Rule 485

_____ 60 days after filing pursuant to paragraph (a) of Rule 485

_____ on (                  ) pursuant to paragraph (a) of Rule 485

Pursuant to Rule 24f-2(a)(1) under the Investment Company Act of 1940, the
Registrant has registered an indefinite amount of securities under the
Securities Act of 1933. The Registrant filed the 24f-2 Notice for the year ended
December 31, 1996 on February 27, 1997.
    


<PAGE>






                      THE EQUITABLE LIFE ASSURANCE SOCIETY
                              OF THE UNITED STATES

                        VARIABLE LIFE INSURANCE POLICIES
                       FUNDED THROUGH SEPARATE ACCOUNT FP


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

                     PROSPECTUS SUPPLEMENT DATED MAY 1, 1997

This supplement  updates certain  information in the prospectus you received for
your Equitable variable life insurance policy* and any prior supplements to that
prospectus.**  Capitalized  terms used in this supplement have the same meanings
as in the  prospectus.  You should keep this supplement with your prospectus and
any  previous  prospectus  supplement.  We will  send  you  another  copy of any
prospectus or supplement, without charge, on written request.  

EQUITABLE.  The information under the heading  "EQUITABLE" in your prospectus is
updated as follows:  

EQUITABLE.   The  Equitable  Life   Assurance   Society  of  the  United  States
(Equitable), a New York stock life insurance company, has been in business since
1859. We are a wholly-owned  subsidiary of The Equitable Companies  Incorporated
(the Holding Company). The largest shareholder of the Holding Company is AXA-UAP
(AXA),  a French  insurance  holding  company.  As of  December  31,  1996,  AXA
beneficially  owned  63.8% of the  outstanding  shares  of  common  stock of the
Holding Company (assuming conversion of the convertible  preferred stock held by
AXA). Under its investment  arrangements with Equitable and the Holding Company,
AXA is able to exercise  significant  influence  over the operations and capital
structure of the Holding Company and its subsidiaries,  including Equitable. AXA
is the  holding  company for an  international  group of  insurance  and related
financial  services  companies.   Equitable,   the  Holding  Company  and  their
subsidiaries  managed  approximately $239.8 billion of assets as of December 31,
1996, including third party assets of approximately $184.8 billion.  Equitable's
home office is 1290 Avenue of the  Americas,  New York,  New York 10104.  We are
licensed to do business in all 50 states,  Puerto Rico,  the Virgin  Islands and
the  District of  Columbia.  We maintain  local  offices  throughout  the United
States. At December 31, 1996, we had approximately $114.6 billion face amount of
variable life insurance in force,  as compared to $103.9 billion at December 31,
1995.  Prior to January 1, 1997,  the variable life  insurance  policies  listed
above were issued by Equitable's  wholly-owned  subsidiary,  Equitable  Variable
Life Insurance Company (Equitable Variable).  Equitable Variable was merged into
Equitable as of January 1, 1997.

- -----------------------------
*This supplement  updates certain  information  contained in the IL Prospectuses
dated July 25, 1996 and January 1, 1997; IL COLI II Prospectuses  dated July 24,
1996 and January 1, 1997;  the Incentive Life Plus  Prospectuses  dated December
19, 1994, May 1, 1995,  September 15, 1995, May 1, 1996 and January 1, 1997; the
IL COLI supplements thereto dated September 15, 1995, May 1, 1996 and January 1,
1997,  and the  Special  Offer  Policy  supplements  thereto  dated May 1, 1995,
September 15, 1995 and May 1, 1996; the  Survivorship  2000  Prospectuses  dated
August 18, 1992,  May 1, 1993,  1994 and 1995 and January 1, 1997; the Incentive
Life 2000 Prospectuses dated November 27, 1991 and May 1, 1993 and 1994, and the
Special Offer Policy  supplements thereto dated  November 27, 1991,  January 29,
1993, May 1, 1993, 1994 and 1995; the Champion 2000 Prospectuses  dated November
27, 1991 and May 1, 1993 and 1994;  and the Incentive  Life  Prospectuses  dated
August 29, 1989, February 27, 1991 and May 1, 1990, 1993 and 1994.

**If the date of your  prospectus  is prior to January 1, 1997,  you  received a
prospectus  supplement  dated  January  1,  1997.  You may have also  received a
supplement dated May 1, 1996. These supplements are still relevant and should be
retained with your prospectus.

EVM-116                      Copyright 1997 The Equitable Life Assurance Society
                             of the United States.  All rights reserved.


                                       
<PAGE>


INVESTMENT  PORTFOLIOS.  As of May 1, 1997,  your  policy  offers the  following
twenty-four  investment  portfolios,  along with the guaranteed interest option.
The twenty-four investment portfolios are as follows:

<TABLE>
<CAPTION>
                                               INVESTMENT PORTFOLIOS
- ---------------------------------------------------------------------------------------------------------------------
   FIXED INCOME SERIES:                           EQUITY SERIES:                       ASSET ALLOCATION SERIES:  
- ---------------------------------------------------------------------------------------------------------------------
<S>                        <C>                        <C>                            <C>
Domestic Fixed Income      Domestic Equity            International Equity           o  Alliance Conservative       
   o Alliance Money Market   o T. Rowe Price Equity     o Alliance Global               Investors                    
   o Alliance Intermediate     Income                   o Alliance International     o  EQ/Putnam Balanced           
     Government Securities   o EQ/Putnam Growth &       o T. Rowe Price              o  Alliance Balanced            
   o Alliance Quality Bond     Income Value               International Stock        o  Alliance Growth              
Aggressive Fixed Income      o Alliance Growth &        o Morgan Stanley                Investors                    
   o Alliance High Yield       Income                     Emerging Markets           o  Merrill Lynch World          
                             o Alliance Equity Index      Equity (available on          Strategy                     
                             o Merrill Lynch Basic        or about Sept. 2,          
                               Value Equity               1997)                      
                             o Alliance Common Stock  Aggressive Equity              
                             o MFS Research             o Alliance Aggressive        
                                                          Stock                      
                                                        o Warburg Pincus Small
                                                          Company Value
                                                        o Alliance Small Cap
                                                          Growth
                                                        o MFS Emerging Growth
                                                          Companies
</TABLE>

PERFORMANCE  INFORMATION.  The performance information under the heading "HUDSON
RIVER TRUST RATES OF RETURN" in the prospectus and any  illustrations  of policy
values based on such information are deleted.

THE  SEPARATE  ACCOUNT AND THE TRUSTS.  The  information  under the heading "THE
TRUST," "THE TRUST'S INVESTMENT ADVISER" and "INVESTMENT POLICIES OF THE TRUST'S
PORTFOLIOS" in your prospectus is replaced with the following sections:

THE TRUSTS 

The Hudson River Trust ("HRT") and the EQ Advisors Trust ("EQAT") consist of the
investment  portfolios (listed below) in which the Funds of the Separate Account
invest according to your instructions.

<TABLE>
<CAPTION>
                         HRT PORTFOLIOS*                                            EQAT PORTFOLIOS
- -------------------------------------------------------------------------------------------------------------------------
<S>                              <C>                          <C>                             <C>
Fixed Income Series:                                             Equity Series:
o  Alliance Money Market         o  Alliance Quality Bond     o  T. Rowe Price Equity         o  Morgan Stanley
o  Alliance Intermediate         o  Alliance High Yield          Income                          Emerging Markets
   Government Securities                                      o  EQ/Putnam Growth &              Equity (available on
Equity Series:                                                   Income Value                    or about Sept. 2, 1997)
o  Alliance Growth & Income                                   o  Merrill Lynch                o  Warburg Pincus Small
o  Alliance Equity Index         o  Alliance International       Basic Value Equity              Company Value
o  Alliance Common Stock         o  Alliance Aggressive       o  MFS Research                 o  MFS Emerging Growth
o  Alliance Global                  Stock                     o  T. Rowe Price                   Companies
                                 o  Alliance Small Cap           International Stock
                                    Growth                    Asset Allocation Series:
Asset Allocation Series:                                      o  EQ/Putnam Balanced            o  Merrill Lynch
   Investors                                                                                      World Strategy
o  Alliance Balanced             o  Alliance Growth 
                                    Investors       
                                                    
</TABLE>

*The names of these portfolios have been amended to include  "Alliance" in their
names. 

The Trusts are open-end, management investment companies registered under
the 1940 Act,  more commonly  called mutual funds.  As a "series" type of mutual
fund, each Trust issues several different series of stock, each of which relates
to a different portfolio of that Trust. The HRT commenced  operations in January
1976  with a  predecessor  of its  Alliance  Common  Stock  Portfolio.  The EQAT
commenced  operations on May 1, 1997.  The Trusts do not impose sales charges or
"loads"  for  buying  and  selling  their   shares.   All  dividends  and  other
distributions  on a portfolio's  shares are  reinvested  in full and  fractional
shares of the portfolio to which they relate.  Each Fund invests in either Class
IA or Class IB shares of a corresponding portfolio. HRT portfolios sell Class IA
shares to the Funds and EQAT portfolios sell Class IB shares to the Funds.

The EQAT sells its shares to  Equitable  separate  accounts in  connection  with
Equitable's  variable  life  insurance and annuity  products.  The HRT 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,  HRT'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  HRT'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  Trusts'
portfolios is so large as to materially impair the investment performance of the
portfolio or the Trust involved, we will examine other investment options.

                                       2
<PAGE>

All of the  portfolios,  except for the Morgan Stanley  Emerging  Markets Equity
Portfolio and Merrill Lynch World Strategy  Portfolio,  are diversified for 1940
Act  purposes.  The  Trustees  of the HRT or the EQAT may  establish  additional
Portfolios  at any time.  More  detailed  information  about the  Trusts,  their
investment objectives, policies,  restrictions,  risks, expenses, multiple class
distribution  systems,  the Rule 12b-1  distribution  plan  relating to Class IB
shares and all other aspects of their operations,  appears in the HRT prospectus
(beginning  after this  supplement),  the EQAT prospectus  (beginning  after the
attached  HRT   prospectus),   or  in  the  related   Statements  of  Additional
Information, which are available upon request.

THE HRT'S INVESTMENT ADVISER 

The HRT is advised by Alliance  Capital  Management  L.P.  (ALLIANCE),  which is
registered with the SEC as an investment  adviser under the Investment  Advisers
Act  of  1940  (the  "Advisers  Act").   Alliance,  a  publicly-traded   limited
partnership,  is indirectly  majority-owned by Equitable.  On December 31, 1996,
Alliance was managing over $182.8 billion in assets. Alliance acts as 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,  endowments  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.

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

THE EQAT'S MANAGER AND INVESTMENT ADVISERS 

The EQAT is managed by EQ Financial Consultants,  Inc. ("Manager").  The Manager
has overall responsibility for the general management of EQAT. The Manager is an
investment  adviser  registered  under the Advisers  Act. The Manager  currently
furnishes specialized investment advice to other clients, including individuals,
pension   and   profit-sharing   plans,   trusts,    charitable   organizations,
corporations, and other business entities. The Manager is a Delaware corporation
and an indirect, wholly-owned subsidiary of Equitable.

The Manager is  responsible  for,  among other things,  selecting the investment
advisers for EQAT's  Portfolios,  and  evaluating  and monitoring the investment
programs and results of the advisers for each EQAT Portfolio.  

Each EQAT Adviser makes investment decisions on behalf of its EQAT Portfolio(s),
and  places  all  orders  for  the  purchase  and  sale of  investments  for the
Portfolio's account.

Rowe Price-Fleming  International,  Inc., T. Rowe Price Associates, Inc., Putnam
Investment Management,  Inc.,  Massachusetts  Financial Services Company, Morgan
Stanley Asset Management,  Inc., Warburg,  Pincus Counsellors,  Inc. and Merrill
Lynch Asset  Management,  L.P. serve as the  investment  advisers (each an "EQAT
Adviser"  and  together  the  "EQAT  Advisers")  to one  or  more  of  the  EQAT
Portfolios. Each EQAT Adviser is a well known investment adviser and mutual fund
manager in the U.S. and/or Europe.  Additional  information  regarding each EQAT
Adviser appears in the EQAT prospectus, attached at the end of this supplement.

INVESTMENT  POLICIES OF THE TRUSTS'  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 portfolios are as follows:

<TABLE>
<CAPTION>

- ---------------------------------------------------------------------------------------------------------------------------------
PORTFOLIO                   INVESTMENT POLICY                                       OBJECTIVE
- ---------------------------------------------------------------------------------------------------------------------------------
FIXED  INCOME SERIES:
DOMESTIC FIXED INCOME:
- ---------------------

<S>                         <C>                                                     <C>    
ALLIANCE MONEY              Primarily  high  quality   short-term   money  market   High   level   of   current   income   while
MARKET..................    instruments.                                            preserving assets and maintaining liquidity.

ALLIANCE 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.

ALLIANCE QUALITY BOND...    Primarily investment grade fixed-income securities.     High   current   income    consistent   with
                                                                                    preservation of capital.
AGGRESSIVE FIXED INCOME:
- -----------------------

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

</TABLE>

                                       3
<PAGE>


<TABLE>
<CAPTION>
- ----------------------------------------------------------------------------------------------------------------------------------
PORTFOLIO                   INVESTMENT POLICY                                       OBJECTIVE
- ----------------------------------------------------------------------------------------------------------------------------------
EQUITY SERIES:
DOMESTIC EQUITY:
- ---------------
<S>                         <C>                                                      <C>   
T. ROWE PRICE EQUITY        Primarily    dividend   paying   common   stocks   of    Substantial   dividend   income   and  also
INCOME..................    established companies.                                   capital appreciation.

EQ/PUTNAM GROWTH &          Primarily  common  stocks  that offer  potential  for    Capital  growth and,  secondarily,  current
INCOME VALUE ...........    capital   growth   and  may,   consistent   with  the    income.
                            Portfolio's   investment  objective,   invest  in
                            common  stocks that offer  potential  for current
                            income.

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

ALLIANCE 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   and  Separate   Account   annual
                            aggregate,  approximate  the  performance  results of    expenses) that  approximates the investment
                            the Index.                                               performance   of   the   Index   (including
                                                                                     reinvestment  of dividends) at a risk level
                                                                                     consistent with that of the Index.

MERRILL LYNCH BASIC         Securities,  primarily  equities,  that the Portfolio    Capital   appreciation  and,   secondarily,
VALUE EQUITY............    adviser   believes  are   undervalued  and  therefore    income.
                            represent basic investment value.

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

MFS RESEARCH............    A  substantial  portion of assets  invested in common    Long-term  growth  of  capital  and  future
                            stock or securities  convertible into common stock of    income.
                            companies   believed  by  the  Portfolio  adviser  to
                            possess  better than average  prospects for long-term
                            growth.

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

ALLIANCE INTERNATIONAL..    Primarily equity securities  selected  principally to    Long-term growth of capital.
                            permit  participation in non-United  States companies
                            with prospects for growth.

T. ROWE PRICE               Primarily  common  stocks  of  established   non-United  Long-term growth of capital.
INTERNATIONAL STOCK.....    States companies.

MORGAN STANLEY EMERGING     Primarily equity securities of emerging market country   Long-term capital appreciation.
MARKETS EQUITY..........    (i.e. foreign) issuers.

AGGRESSIVE EQUITY: 
- -----------------
ALLIANCE AGGRESSIVE         Primarily   common   stocks   and   other   equity-type  Long-term growth of capital.
STOCK...................    securities  issued by medium  and other  smaller  sized
                            companies with strong growth potential.

WARBURG PINCUS SMALL        Primarily in a portfolio of equity  securities of small  Long-term capital appreciation.
COMPANY VALUE...........    capitalization   companies   (i.e.,   companies  having
                            market  capitalizations  of $1  billion or less at
                            the time of initial  purchase)  that the Portfolio
                            adviser considers to be relatively undervalued.

ALLIANCE SMALL CAP          Primarily  U.S.  common  stock  and  other  equity-type  Long-term growth of capital.
GROWTH..................    securities  issued by smaller  companies with favorable
                            growth prospects.
- ----------------------------------------------------------------------------------------------------------------------------------

</TABLE>

                                       4
<PAGE>


<TABLE>
<CAPTION>
- ----------------------------------------------------------------------------------------------------------------------------------
PORTFOLIO                  INVESTMENT POLICY                                        OBJECTIVE
- ----------------------------------------------------------------------------------------------------------------------------------
AGGRESSIVE EQUITY (CONT.):
<S>                        <C>                                                      <C>    

MFS EMERGING               Primarily   in  common   stocks of emerging   growth     Long-term growth of capital.
GROWTH COMPANIES........   companies  that  the  Portfolio  adviser believes are
                           early in  their  life  cycle  but  which  have the
                           potential to become major enterprises.
- ----------------------------------------------------------------------------------------------------------------------------------
ASSET ALLOCATION SERIES:
ALLIANCE CONSERVATIVE      Diversified mix of  publicly-traded,  fixed-income  and  High   total   return   without,   in  the
INVESTORS...............   equity  securities;  asset mix and  security  selection  adviser's    opinion,    undue   risk   to
                           are  primarily  based upon  factors  expected to reduce  principal.
                           risk.  The  Portfolio  is  generally  expected  to hold
                           approximately   70%  of  its  assets  in  fixed  income
                           securities and 30% in equity securities.

EQ/PUTNAM BALANCED......   A  well-diversified  portfolio of stocks and bonds that  Balanced investment.
                           will produce both capital growth and current income.

ALLIANCE BALANCED.......   Primarily   common   stocks,    publicly-traded    debt  High  return   through  a  combination  of
                           securities  and high quality money market  instruments.  current income and capital appreciation.
                           The Portfolio is generally expected to hold 50% of
                           its assets in equity  securities  and 50% in fixed
                           income securities.

ALLIANCE GROWTH            Diversified mix of  publicly-traded,  fixed-income  and  High  total  return  consistent  with  the 
INVESTORS...............   equity  securities;  asset mix and  security  selection  adviser's determination of reasonable risk.
                           based upon factors excepted 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.

MERRILL LYNCH WORLD        Primarily  of  equity  and  fixed  income   securities,  High total investment return.
STRATEGY................   including convertible securities,  of U. S. and foreign
                           issuers.
- ----------------------------------------------------------------------------------------------------------------------------------
</TABLE>

DEDUCTIONS AND CHARGES

FROM THE TRUSTS.  The  information  under the  section  "FROM THE TRUST" in your
prospectus is revised as follows:

o  The  Separate  Account  Funds  purchase  Class  IA  shares  of  corresponding
   portfolios of the HRT or Class IB shares of  corresponding  portfolios of the
   EQAT at net asset value. That price reflects investment  management fees, any
   Rule  12b-1   distribution  fees,   indirect  expenses,   such  as  brokerage
   commissions,  and certain other operating  expenses.  

   The Hudson River Trust.  Effective  May 1, 1997,  a new  investment  advisory
   agreement relating to each of the HRT portfolios was entered into between HRT
   and  Alliance,  HRT's  Investment  Adviser.  The  table  below  shows (i) the
   investment  management  fees paid by the HRT in 1996 and (ii) other  expenses
   deducted from HRT assets in 1996, both restated to reflect the fees and other
   expenses  that would have been paid to  Alliance  if the  present  investment
   advisory  agreement had been in effect as of January 1, 1996.  These restated
   fees and  expenses  are based on  average  net  assets  for 1996.  For actual
   investment  management  fees and other  expenses paid by HRT in 1996, see the
   HRT prospectus.  Investment management fees may increase or decrease based on
   the level of portfolio net assets.  These fees are subject to maximum  rates,
   as described in the attached HRT prospectus. Other HRT expenses are likely to
   fluctuate  from  year to year.  Both  investment  management  fees and  other
   expenses are expressed in the table on the next page as an annual  percentage
   of each portfolio's daily average net assets:


                                       5
<PAGE>




<TABLE>
<CAPTION>
                                         1996 FEES AND EXPENSES RESTATED AS IF SUBJECT TO 1997 ADVISORY AGREEMENT
                                         --------------------------------------------------------------------------

                                                              RESTATED 1996            RESTATED 1996             RESTATED 1996
                HRT PORTFOLIO                                MANAGEMENT FEE           OTHER EXPENSES            TOTAL EXPENSES
- ---------------------------------------------------------------------------------------------------------------------------------

                <S>                                                <C>                       <C>                      <C>  
                Alliance Money Market                              0.35%                     0.04%                    0.39%
                Alliance Intermediate Govt.                        0.50%                     0.09%                    0.59%
                Securities
                Alliance Quality Bond                              0.53%                     0.05%                    0.58%
                Alliance High Yield                                0.60%                     0.06%                    0.66%
                Alliance Growth & Income                           0.55%                     0.05%                    0.60%
                Alliance Equity Index                              0.33%                     0.05%                    0.38%
                Alliance Common Stock                              0.38%                     0.03%                    0.41%
                Alliance Global                                    0.65%                     0.08%                    0.73%
                Alliance International                             0.90%                     0.18%                    1.08%
                Alliance Aggressive Stock                          0.55%                     0.03%                    0.58%
                Alliance Small Cap Growth*                         0.90%**                   0.10%***                 1.00%***
                Alliance Conservative Investors                    0.48%                     0.07%                    0.55%
                Alliance Balanced                                  0.42%                     0.05%                    0.47%
                Alliance Growth Investors                          0.53%                     0.06%                    0.59%

- ---------------------------------
<FN>
*Commenced operations on May 1, 1997.  **Maximum management fee payable.  ***Estimated 1997 expenses.
</FN>
</TABLE>

EQ Advisors  Trust.  The table below shows (i) the annual  rates  payable by the
EQAT for management  fees in 1997, (ii) Rule 12b-1  distribution  fees and (iii)
other  estimated  expenses to be deducted  from EQAT assets in 1997.  Other EQAT
expenses are likely to fluctuate from year to year. The management  fees are not
subject  to any  reduction  based on the  level of  portfolio  net  assets.  The
management  fees, 12b-1 fees and other expenses are expressed in the table below
as an annual percentage of each portfolio's daily average net assets:


<TABLE>
<CAPTION>
                                                                                                
                                                                                             ESTIMATED 1997   ESTIMATED 1997
                EQAT PORTFOLIO                         1997 MANAGEMENT      12B-1 FEES      OTHER EXPENSES*   TOTAL EXPENSES
                -------------------------------------------------------------------------------------------------------------

                <S>                                         <C>                <C>               <C>              <C>  
                T. Rowe Price Equity Income                 0.55%              0.25%             0.05%            0.85%
                EQ/Putnam Growth & Income Value             0.55%              0.25%             0.05%            0.85%
                Merrill Lynch Basic Value Equity            0.55%              0.25%             0.05%            0.85%
                MFS Research                                0.55%              0.25%             0.05%            0.85%
                T. Rowe Price International Stock           0.75%              0.25%             0.20%            1.20%
                Morgan Stanley Emerging Markets             1.15%              0.25%             0.35%            1.75%
                Equity
                Warburg Pincus Small Company Value          0.65%              0.25%             0.10%            1.00%
                MFS Emerging Growth Companies               0.55%              0.25%             0.05%            0.85%
                EQ/Putnam Balanced                          0.55%              0.25%             0.10%            0.90%
                Merrill Lynch World Strategy                0.70%              0.25%             0.25%            1.20%
</TABLE>

                -------------------------------------
                *  After fee waivers or assumptions  by EQAT's Manager  pursuant
                   to an expense  limitation  agreement.  See the attached  EQAT
                   prospectus.

INVESTMENT  PERFORMANCE.  Footnote  7  to  the  Separate  Account  FP  financial
statements  included herein contains  information  about the net return for each
Fund which  commenced  operations  prior to  December  31,  1996.  The  attached
prospectus  for The  Hudson  River  Trust  contains  rates of  return  and other
portfolio performance  information of the HRT for various periods ended December
31,  1996.  No  historical  performance  information  for the  EQAT  and for the
Alliance  Small Cap Growth  Portfolio  of the HRT is  available.  Remember,  the
changes  in the  Policy  Account  value of your  policy  depend  not only on the
performance of the portfolios, but also on the deductions and charges under your
policy.  To obtain the current unit values of the Separate  Account Funds,  call
(212) 314-3310.  

The values  reported in footnote 7 for all Policies are computed using net rates
of return for the  corresponding  portfolios of the HRT. The returns reported in
footnote 7 for each of the policy  forms are reduced only by any  mortality  and
expense risk charge deducted from Separate Account assets.

YOUR POLICY  ACCOUNT VALUE

HOW WE DETERMINE THE UNIT VALUE. The  description of "business day" and the unit
values applicable to different types of transactions is revised as follows:

We  determine  unit  values  for the  Funds  at the end of  each  business  day.
Generally,  a business  day is any day the New York Stock  Exchange  is open for
trading.

A transaction date is the day we perform automatic transactions,  such as policy
anniversary  reports  and  monthly  charge  deductions,   or  process  requested
transactions, such as remittances,  disbursements and transfers. If your request
for a policy  transaction  is not  accompanied  by  complete  information  or is
directed to the wrong address,  the transaction date will be the date we receive
such complete  information at our  administrative  office. If your request for a
policy transaction reaches our administrative  office on a day we are closed, or
after the New York Stock Exchange closes,  the transaction date will be the next
following business day.

The unit value that applies to a transaction  will be the unit value  calculated
at the close of business on the transaction date. When an automatic  transaction
is scheduled  on a  non-business  day,  the unit value  applied will be the unit
value calculated for the next business day. The unit value


                                       6

<PAGE>


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.

DISTRIBUTION.   Certain  of  the   information   presented   under  the  caption
"DISTRIBUTION"   in  your  prospectus  is  revised  as  follows:   EQ  Financial
Consultants,  Inc. (EQF) is the principal  underwriter of the HRT and one of the
principal  underwriters  of the EQAT,  and is also a distributor of our variable
life insurance policies and variable annuity  contracts.  EQF is registered with
the SEC as an investment  adviser under the Investment  Advisers Act of 1940 and
also is the  Manager  of the EQAT.  EQF's  principal  business  address  is 1755
Broadway,  New York, NY 10019. EQF is registered with the SEC as a broker-dealer
under the  Securities  Exchange  Act of 1934  (1934  Act) and is a member of the
National  Association of Securities  Dealers,  Inc. In 1995 and 1996,  Equitable
Variable paid EQF a fee of $325,380  annually for its services as distributor of
its policies.

ILLUSTRATIONS OF POLICY BENEFITS.  Certain of the information under this caption
in your prospectus is revised as follows:  The new aggregate expense  assumption
for the portfolios is 0.63% per annum (0.59% per annum for investment management
fees and 0.04% per annum for other  expenses).  The  investment  management  fee
assumption  is the average of the advisory  fees payable for each HRT  Portfolio
(except  Alliance  Small Cap Growth)  based on assets as of December  31,  1996,
restated to reflect  certain  changes  effective  May 1, 1997 in the  investment
advisory agreement between the HRT and its Investment  Adviser,  and the maximum
advisory fee payable for the EQAT and the Alliance Small Cap Growth  Portfolios.
The other  expense  assumption  is the weighted  average of the  restated  other
expenses of the HRT  Portfolios  (except  Alliance  Small Cap  Growth)  based on
assets as of December 31,  1996,  and  estimates  of the annual  other  expenses
expected  to be paid by the  EQAT  and  Alliance  Small  Cap  Growth  Portfolios
(including  any  applicable  12b-1  distribution  fees).  The tables  under this
caption in your  prospectus have not been restated to reflect this new portfolio
expense  assumption.  For a  personalized  illustration  reflecting the fees and
expenses under your policy, contact your Equitable agent.

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

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.


FINANCIAL  STATEMENTS.  The  financial  statements  of  Separate  Account FP and
Equitable included in this prospectus supplement have been audited for the years
ended  December  31,  1996,  1995  and  1994 by the  accounting  firm  of  Price
Waterhouse  LLP,  independent  accountants,  as  stated  in their  reports.  The
financial  statements  of Separate  Account FP and Equitable for the years ended
December 31, 1996,  1995 and 1994 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  contained in this prospectus  supplement
should be  considered  only as bearing upon the ability of Equitable to meet its
obligations  under the  policies.  They should not be considered as bearing upon
the investment  experience of the funds in the Separate  Account.  The financial
statements  of  Separate  Account FP include  perniods  prior to the merger when
Separate  Account  FP was part of  Equitable  Variable  Life  Insurance  Company
("Equitable  Variable").  As mentioned in a previously  distributed  supplement,
Equitable Variable was merged with and into Equitable on January 1, 1997.


                                       7
<PAGE>


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


INDEX TO FINANCIAL STATEMENTS

<TABLE>

<S>                                                                                                                     <C>
Report of Independent Accounts.....................................................................................      FSA-2
Financial Statements:
      Statements of Assets and Liabilities, December 31, 1996......................................................      FSA-3
      Statements of Operations for the Years Ended December 31, 1996, 1995 and 1994................................      FSA-4
      Statements of Changes in Net Assets for the Years Ended December 31, 1996, 1995 and 1994.....................      FSA-8
      Notes to Financial Statements................................................................................     FSA-12

</TABLE>

+ Formerly known as Equitable Variable Life Insurance Company Separate 
  Account FP.


                                      FSA-1


<PAGE>

                        REPORT OF INDEPENDENT ACCOUNTANTS

To the Board of Directors of
The Equitable Life Assurance Society of the United States
and Policyowners of Separate Account FP
of The Equitable Life Assurance Society of the United States

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 the Money Market Fund,
Intermediate Government Securities Fund, Quality Bond Fund, High Yield Fund,
Growth & Income Fund, Equity Index Fund, Common Stock Fund, Global Fund,
International Fund, Aggressive Stock Fund, Conservative Investors Fund, Balanced
Fund and Growth Investors Fund, separate investment funds of The Equitable Life
Assurance Society of the United States ("Equitable Life") Separate Account FP
(formerly Equitable Variable Life Insurance Company Separate Account FP) at
December 31, 1996 and the results of their operations and changes in each of
their net assets for the periods indicated, in conformity with generally
accepted accounting principles. These financial statements are the
responsibility of Equitable Life's management; our responsibility is to express
an opinion on these financial statements based on our audits. We conducted our
audits of these 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, 1996 with the transfer agent, provide a resonable basis for the
opinion expressed above. The rates of return information presented in note 7 for
the year ended December 31, 1992, and for each of the periods indicated prior
thereto, were audited by other independent accountants whose report dated
February 16, 1993 expressed an unqualified opinion on the financial statements
containing such information.






Price Waterhouse LLP
New York, New York
February 10, 1997

                                     FSA-2
<PAGE>


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

STATEMENTS OF ASSETS AND LIABILITIES
DECEMBER 31, 1996

<TABLE>
<CAPTION>

                                             INTERMEDIATE
                                 MONEY        GOVERNMENT     QUALITY          HIGH        GROWTH &       EQUITY        COMMON
                                 MARKET       SECURITIES       BOND           YIELD        INCOME         INDEX         STOCK
                                  FUND           FUND          FUND           FUND          FUND          FUND           FUND
                               -----------  -------------  ------------   -------------  -----------   -----------   --------------
<S>                          <C>             <C>           <C>            <C>            <C>           <C>           <C>   
ASSETS
Investments in shares of
   The Hudson River 
   Trust -- at market 
   value (Notes 2 and 6)
   Cost:    $  242,546,651.. $242,570,674
                44,817,781..                 $44,676,302
               127,911,618..                               $125,949,796
                96,502,438..                                              $102,167,262
                32,957,253..                                                             $38,031,591
                73,126,833..                                                                           $94,575,057
             1,277,628,295..                                                                                         $1,572,061,192
               374,535,031..                                                                                                      
                39,937,334..                                                                                                      
               747,842,158..                                                                                                      
               167,148,611..                                                                                                      
               388,200,062..                                                                                                      
               631,813,336..                                                                                                      
Receivable for The Hudson
   River Trust shares sold..           --             --             --             --           --            --           967,531
Receivable for policy
   related transactions ....    8,940,540         77,313             --        105,241       122,406       188,428               --
                             ------------   ------------   ------------   ------------   -----------   -----------   --------------
Total Assets................  251,511,214     44,753,615    125,949,796    102,272,503    38,153,997    94,763,485    1,573,028,723
                             ------------   ------------   ------------   ------------   -----------   -----------   --------------
LIABILITIES
Payable for The Hudson
   River Trust shares
   purchased ...............    9,060,754         87,411         28,516        149,241       129,487       188,527               --
Payable for policy related
   transactions ............           --             --        173,197             --            --            --          983,555
Amount retained by
   Equitable Life
   in Separate Account
   FP (Note 4) .............      577,366        538,792        533,770        733,423       558,057       337,447        1,267,289
                             ------------    -----------   ------------   ------------   -----------   -----------   --------------
Total Liabilities ..........    9,638,120        626,203        735,483        882,664       687,544       525,974        2,250,844
                             ------------    -----------   ------------   ------------   -----------   -----------   --------------
NET ASSETS ATTRIBUTABLE
   TO POLICYOWNERS.......... $241,873,094    $44,127,412   $125,214,313   $101,389,839   $37,466,453   $94,237,511   $1,570,777,879
                             ============    ===========   ============   ============   ===========   ===========   ==============

</TABLE>

<TABLE>
<CAPTION>
                                                                                    ASSET ALLOCATION SERIES
                                                                           ------------------------------------------
                                                             AGGRESSIVE     CONSERVATIVE                   GROWTH
                                 GLOBAL       INTERNATIONAL    STOCK          INVESTORS     BALANCED      INVESTORS
                                  FUND            FUND         FUND             FUND          FUND          FUND
                              ------------    ------------- ------------   -------------- ------------   ------------
<S>                           <C>             <C>           <C>            <C>            <C>            <C>         
ASSETS
Investments in shares of
   The Hudson River 
   Trust -- at market 
   value (Notes 2 and 6)
   Cost:    $  242,546,651..  
                44,817,781..  
               127,911,618..  
                96,502,438..  
                32,957,253..  
                73,126,833..  
             1,277,628,295..  
               374,535,031..  $433,153,085
                39,937,334..                  $41,795,127
               747,842,158..                                $794,459,393
               167,148,611..                                               $174,848,746
               388,200,062..                                                              $430,582,886
               631,813,336..                                                                             $698,964,029
Receivable for shares of 
   The Hudson River Trust ...      802,100             --      3,729,663        114,675        142,333             --
Receivable for policy 
   related transactions .....           --        159,777             --             --             --         41,689
                              ------------    -----------   ------------   ------------   ------------   ------------
Total Assets.................  433,955,185     41,954,904    798,189,056    174,963,421    430,725,219    699,005,718
                              ------------    -----------   ------------   ------------   ------------   ------------
LIABILITIES
Payable for The Hudson
   River Trust shares
   purchased ................           --        135,983             --             --             --        245,089
Payable for policy
   related transactions .....      577,736             --      3,989,373         97,966        399,398             --
Amount retained by
   Equitable Life
   in Separate Account
   FP (Note 4) ..............      600,145        242,714        600,552        526,975        631,766        521,008
                              ------------    -----------   ------------   ------------   ------------   ------------
Total Liabilities ...........    1,177,881        378,697      4,589,925        624,941      1,031,164        766,097
                              ------------    -----------   ------------   ------------   ------------   ------------
NET ASSETS ATTRIBUTABLE
   TO POLICYOWNERS........... $432,777,304    $41,576,207   $793,599,131   $174,338,480   $429,694,055   $698,239,621
                              ============    ===========   ============   ============   ============   ============

<FN>
See Notes to Financial Statements.

+ Formerly known as Equitable Variable Life Insurance Company Separate Account FP.
</FN>
</TABLE>
                                     FSA-3
<PAGE>


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

STATEMENTS OF OPERATIONS
FOR THE YEARS ENDED DECEMBER 31,

<TABLE>
<CAPTION>
                                                                                                      INTERMEDIATE GOVERNMENT 
                                                                  MONEY MARKET FUND                        SECURITIES FUND         
                                                         ------------------------------------  ----------------------------------- 
                                                             1996        1995         1994        1996        1995         1994     
                                                         ----------  -----------  -----------  ----------  ----------  ----------- 
<S>                                                     <C>          <C>          <C>         <C>          <C>         <C>         
INCOME AND EXPENSES:
  Investment Income (Note 2):
     Dividends from The Hudson River Trust ............ $9,126,793   $9,225,401   $5,368,883  $2,367,498   $2,010,283  $ 5,671,984 

  Expenses (Note 3):
     Mortality and expense risk charges ...............  1,025,149      954,556      826,379     245,038      197,721      527,675 
                                                        ----------  -----------  -----------  ----------   ----------  ----------- 

NET INVESTMENT INCOME .................................  8,101,644    8,270,845    4,542,504   2,122,460    1,812,562    5,144,309 
                                                        ----------   ----------- -----------  ----------   ----------  ----------- 

REALIZED AND UNREALIZED GAIN (LOSS)
  ON INVESTMENTS (Note 2):
     Realized gain (loss) on investments ..............   (110,954)    (432,347)      95,530    (490,315)    (810,768) (10,163,976) 
     Realized gain distribution from 
        The Hudson River Trust ........................         --           --           --          --           --           -- 
                                                        ----------  -----------  -----------  ----------    ---------  ----------- 

NET REALIZED GAIN (LOSS) ..............................   (110,954)    (432,347)      95,530    (490,315)    (810,768) (10,163,976)

  Unrealized appreciation/(depreciation) on investments:
     Beginning of period ..............................     89,976       32,760      (14,267)    145,522   (2,736,863)  (1,617,237) 
     End of period ....................................     24,023       89,976       32,760    (141,479)     145,522   (2,736,863) 
                                                        ----------  -----------  -----------  ----------   ----------  ----------- 

  Change in unrealized appreciation/(depreciation)
     during the period ................................    (65,953)      57,216       47,027    (287,001)   2,882,385   (1,119,626)
                                                        ----------  -----------  -----------  ----------    ---------   ---------- 

NET REALIZED AND UNREALIZED GAIN (LOSS)
  ON INVESTMENTS ......................................   (176,907)    (375,131)     142,557    (777,316)   2,071,617  (11,283,602)
                                                        ----------  -----------  -----------  ----------    ---------   ---------- 

NET INCREASE (DECREASE) IN NET ASSETS RESULTING 
  FROM OPERATIONS ..................................... $7,924,737   $7,895,714   $4,685,061  $1,345,144   $3,884,179  $(6,139,293)
                                                        ==========  ===========  ===========  ==========   ==========  ===========

</TABLE>

<TABLE>
<CAPTION>

                                                                       QUALITY BOND FUND
                                                            -----------------------------------------
                                                                1996           1995           1994
                                                            -----------    -----------    -----------
<S>                                                         <C>            <C>            <C>        
INCOME AND EXPENSES:
  Investment Income (Note 2):
     Dividends from The Hudson River Trust ............      $8,972,983    $ 7,958,285    $ 8,123,722

  Expenses (Note 3):
     Mortality and expense risk charges ...............         869,312        767,627        689,178
                                                            -----------    -----------    -----------

NET INVESTMENT INCOME .................................       8,103,671      7,190,658      7,434,544
                                                            -----------    -----------    -----------

REALIZED AND UNREALIZED GAIN (LOSS)
  ON INVESTMENTS (Note 2):
     Realized gain (loss) on investments ..............      (1,130,915)      (632,666)      (410,697)
     Realized gain distribution from
        The Hudson River Trust ........................              --             --             --
                                                            -----------    -----------    -----------

NET REALIZED GAIN (LOSS) ...............................     (1,130,915)      (632,666)      (410,697)

  Unrealized appreciation/(depreciation) on investments:
     Beginning of period ..............................      (2,105,676)   (15,521,200)    (1,886,621)
     End of period ....................................      (1,961,822)    (2,105,676)   (15,521,200)
                                                            -----------    -----------    -----------

  Change in unrealized appreciation/(depreciation)
     during the period ................................         143,854     13,415,524    (13,634,579)
                                                            -----------    -----------    -----------

NET REALIZED AND UNREALIZED GAIN (LOSS)
  ON INVESTMENTS ......................................        (987,061)    12,782,858    (14,045,276)
                                                            -----------    -----------    -----------

NET INCREASE (DECREASE) IN NET ASSETS RESULTING
  FROM OPERATIONS .....................................     $ 7,116,610    $19,973,516    $(6,610,732)
                                                            ===========    ===========    ===========

<FN>
See Notes to Financial Statements.

+ Formerly known as Separate Account FP of Equitable Variable Life Insurance Company. 
</FN>
</TABLE>

                                     FSA-4


<PAGE>


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

STATEMENTS OF OPERATIONS (CONTINUED)
FOR THE YEARS ENDED DECEMBER 31,

<TABLE>
<CAPTION>

                                                              HIGH YIELD FUND                       GROWTH & INCOME FUND          
                                                 -----------------------------------------   ------------------------------------ 
                                                     1996          1995           1994          1996        1995         1994     
                                                 ------------  ------------  -------------   ----------  -----------  ----------- 
<S>                                               <C>            <C>            <C>           <C>          <C>          <C>       
INCOME AND EXPENSES:
  Investment Income (Note 2):
     Dividends from The Hudson River Trust ....   $ 8,696,039    $ 6,518,568    $ 4,578,946   $  525,200   $  380,677   $ 108,492 

  Expenses (Note 3):
     Mortality and expense risk charges .......       518,429        371,369        305,522      155,175       69,716      19,204 
                                                  -----------    -----------    -----------   ----------   ----------   --------- 

NET INVESTMENT INCOME .........................     8,177,610      6,147,199      4,273,424      370,025      310,961      89,288 
                                                  -----------    -----------    -----------   ----------   ----------   --------- 

REALIZED AND UNREALIZED GAIN (LOSS)
  ON INVESTMENTS (Note 2):
     Realized gain (loss) on investments ......       939,559       (179,454)      (328,199)       5,198        2,791     (11,709)
     Realized gain distribution from
        The Hudson River Trust ................     6,119,053             --             --    1,943,415           --          -- 
                                                  -----------    -----------    -----------   ----------   ----------   --------- 

NET REALIZED GAIN (LOSS) ......................     7,058,612       (179,454)      (328,199)   1,948,613        2,791     (11,709)

  Unrealized appreciation/(depreciation) on 
  investments:
     Beginning of period ......................     3,823,981       (873,103)     4,734,999    2,123,346     (141,585)       (904)
     End of period ............................     5,664,824      3,823,981       (873,103)   5,074,338    2,123,346    (141,585)
                                                  -----------    -----------    -----------   ----------   ----------   --------- 

  Change in unrealized appreciation/
     (depreciation) during the period .........     1,840,843      4,697,084     (5,608,102)   2,950,992    2,264,931    (140,681)
                                                  -----------    -----------    -----------   ----------   ----------   --------- 

NET REALIZED AND UNREALIZED GAIN (LOSS)
  ON INVESTMENTS ..............................     8,899,455      4,517,630     (5,936,301)   4,899,605    2,267,722    (152,390)
                                                  -----------    -----------    -----------   ----------   ----------   --------- 

NET INCREASE (DECREASE) IN NET ASSETS RESULTING
   FROM OPERATIONS ............................   $17,077,065    $10,664,829    $(1,662,877)  $5,269,630   $2,578,683   $ (63,102)
                                                  ===========    ===========    ===========   ==========   ==========   ========= 

</TABLE>

<TABLE>
<CAPTION>

                                                               EQUITY INDEX FUND
                                                   ------------------------------------------
                                                      1996            1995           1994*
                                                   -----------    ------------    ----------
<S>                                                <C>             <C>             <C>      
INCOME AND EXPENSES:
  Investment Income (Note 2):
     Dividends from The Hudson River Trust ....    $ 1,751,848     $   964,775     $596,180

  Expenses (Note 3):
     Mortality and expense risk charges .......        605,961         289,199      152,789
                                                   -----------     -----------     --------

NET INVESTMENT INCOME ..........................     1,145,887         675,576      443,391
                                                   -----------     -----------     --------

REALIZED AND UNREALIZED GAIN (LOSS)
  ON INVESTMENTS (Note 2):
     Realized gain (loss) on investments ......      8,013,073           3,060       (6,949)
     Realized gain distribution from
        The Hudson River Trust ................      3,889,944         536,890      134,154
                                                   -----------     -----------     --------

NET REALIZED GAIN (LOSS) ......................     11,903,017         539,950      127,205

  Unrealized appreciation/(depreciation) on 
  investments:
     Beginning of period ......................     12,451,765        (399,286)          --
     End of period ............................     21,448,224      12,451,765     (399,286)
                                                   -----------     -----------     --------

  Change in unrealized appreciation/
     (depreciation) during the period .........      8,996,459      12,851,051     (399,286)
                                                   -----------     -----------     --------

NET REALIZED AND UNREALIZED GAIN (LOSS)
  ON INVESTMENTS ..............................     20,899,476      13,391,001     (272,081)
                                                   ------------    -----------     --------

NET INCREASE (DECREASE) IN NET ASSETS RESULTING
  FROM OPERATIONS .............................    $22,045,363     $14,066,577     $171,310
                                                   ===========     ===========     ========

<FN>
See Notes to Financial Statements.

* Commencement of Operations on October 1, 1994.

+ Formerly known as Equitable Variable Life Insurance Company Separate Account FP.
</FN>
</TABLE>
                                     FSA-5

<PAGE>

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

STATEMENTS OF OPERATIONS (CONTINUED)
FOR THE YEARS ENDED DECEMBER 31,

<TABLE>
<CAPTION>

                                                            COMMON STOCK FUND                      GLOBAL STOCK FUND               
                                             -------------------------------------------  ---------------------------------------  
                                                   1996           1995         1994           1996         1995           1994     
                                             --------------   ------------  ------------  ------------ ------------   -----------  
<S>                                          <C>            <C>           <C>             <C>           <C>           <C>         
INCOME AND EXPENSES:
  Investment Income (Note 2):
    Dividends from The
    Hudson River Trust.....................  $ 11,773,551   $ 14,259,262  $ 11,755,355    $ 7,019,392   $ 5,152,442   $2,768,605 

  Expenses (Note 3):
    Mortality and expense
      risk charges.........................     8,267,795      6,050,368     4,741,008      2,314,066     1,743,898    1,211,620 
                                             ------------   ------------   -----------    -----------   -----------   ---------- 

NET INVESTMENT INCOME......................     3,505,756      8,208,894     7,014,347      4,705,326     3,408,544    1,556,985 
                                             ------------   ------------   -----------    -----------   -----------   ---------- 
REALIZED AND UNREALIZED GAIN
  (LOSS) ON INVESTMENTS
  (Note 2):
    Realized gain (loss)
    on investments.........................    30,128,838     16,793,683       292,144      4,971,547     3,049,444    3,347,704 
    Realized gain distribution
    from The Hudson
    River Trust............................   157,423,606     63,838,178    43,936,280     18,802,992     9,214,950    4,821,242 
                                             ------------   ------------   -----------    -----------   -----------   ----------

NET REALIZED GAIN (LOSS)...................   187,552,444     80,631,861    44,228,424     23,774,539    12,264,394    8,168,946 

  Unrealized appreciation/
  (depreciation) on investments:
    Beginning of period....................   181,824,279     (2,048,649)   71,350,568     36,525,596     3,130,280    7,062,877 
    End of period..........................   294,432,897    181,824,279    (2,048,649)    58,618,054    36,525,596    3,130,280 
                                             ------------   ------------   -----------    -----------   -----------   ---------- 

  Change in unrealized
    appreciation/(depreciation)
    during the period......................   112,608,618    183,872,928   (73,399,217)    22,092,458    33,395,316   (3,932,597)
                                             ------------    -----------  ------------    -----------   -----------   ---------- 

NET REALIZED AND UNREALIZED GAIN (LOSS)
  ON INVESTMENTS...........................   300,161,062    264,504,789   (29,170,793)    45,866,997    45,659,710    4,236,349 
                                             ------------   ------------  ------------    -----------   -----------   ---------- 

NET INCREASE (DECREASE)
  IN NET ASSETS RESULTING
  FROM OPERATIONS..........................  $303,666,818   $272,713,683  $(22,156,446)   $50,572,323   $49,068,254   $5,793,334 
                                             ============   ============  ============    ===========   ===========   ========== 
</TABLE>

<TABLE>
<CAPTION>

                                                   INTERNATIONAL FUND                   AGGRESSIVE STOCK FUND
                                               ---------------------------     -----------------------------------------
                                                  1996            1995*          1996           1995            1994
                                               -----------    ------------     -----------   ------------     ----------
<S>                                            <C>             <C>         <C>             <C>              <C>          
INCOME AND EXPENSES:
  Investment Income (Note 2):
    Dividends from The
    Hudson River Trust.....................    $  575,524      $195,500    $  1,661,263    $  1,268,689     $    400,102

  Expenses (Note 3):
    Mortality and expense
      risk charges.........................       164,149        36,471       4,086,388       2,702,978        1,944,639
                                               ----------      --------    ------------    ------------     ------------

NET INVESTMENT INCOME......................       411,375       159,029      (2,425,125)     (1,434,289)      (1,544,537)
                                               ----------      --------    ------------    ------------     ------------
REALIZED AND UNREALIZED GAIN
  (LOSS) ON INVESTMENTS
  (Note 2):
    Realized gain (loss)
    on investments.........................       (28,490)         (790)     30,549,608      11,560,966       (6,075,250)
    Realized gain distribution
    from The Hudson
    River Trust............................       737,771        51,741     133,080,595      61,903,470               --
                                               ----------      --------    ------------    ------------     ------------

NET REALIZED GAIN (LOSS)...................       709,281        50,951     163,630,203      73,464,436       (6,075,250)

  Unrealized appreciation 
  (depreciation) on investments:
    Beginning of period....................       667,906            --      80,271,118      30,761,318       35,185,988
    End of period..........................     1,857,793       667,906      46,617,235      80,271,118       30,761,318
                                               ----------      --------    ------------    ------------     ------------

  Change in unrealized
    appreciation (depreciation)
    during the period......................     1,189,887       667,906     (33,653,883)     49,509,800       (4,424,670)
                                               ----------      --------    ------------    ------------     ------------

NET REALIZED AND UNREALIZED GAIN (LOSS)
  ON INVESTMENTS...........................     1,899,168       718,857     129,976,320     122,974,236      (10,499,920)
                                               ----------      --------    ------------    ------------     ------------

NET INCREASE (DECREASE)
  IN NET ASSETS RESULTING
  FROM OPERATIONS..........................    $2,310,543      $877,886    $127,551,195    $121,539,947     $(12,044,457)
                                               ==========      ========    ============    ============     ============
<FN>
See Notes to Financial Statements.

* Commencement of Operations on April 3, 1995.

+ Formerly known as Equitable Variable Life Insurance Company Separate Account FP.
</FN>
</TABLE>
                                      FSA-6


<PAGE>


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

STATEMENTS OF OPERATIONS (CONCLUDED)
FOR THE YEARS ENDED DECEMBER 31,

<TABLE>
<CAPTION>

                                                                            ASSET ALLOCATION SERIES
                                                -----------------------------------------------------------------------------------
                                                      CONSERVATIVE INVESTORS FUND                      BALANCED FUND               
                                                ---------------------------------------   -----------------------------------------
                                                    1996         1995          1994          1996          1995           1994
                                                -----------  -----------  -------------   -----------   -----------   -------------
<S>                                              <C>          <C>            <C>           <C>           <C>           <C>          
INCOME AND EXPENSES:
  Investment Income (Note 2):
    Dividends from The Hudson River Trust....    $ 7,737,745  $ 8,169,109    $ 6,205,574   $13,094,730   $12,276,328   $ 10,557,487 

  Expenses (Note 3):
    Mortality and expense risk charges.......      1,046,858      921,294        750,164     2,490,188     2,237,982      2,103,510 
                                                 -----------  -----------    -----------   -----------   -----------   ------------ 

NET INVESTMENT INCOME........................      6,690,887    7,247,815      5,455,410    10,604,542    10,038,346      8,453,977 
                                                 -----------  -----------    -----------   -----------   -----------   ------------

REALIZED AND UNREALIZED GAIN (LOSS)
  ON INVESTMENTS (Note 2):
    Realized gain (loss) on investments......       (752,434)    (378,551)      (421,502)     (873,535)   (2,466,524)       858,164 
    Realized gain distribution from
      The Hudson River Trust.................      4,429,977    1,068,272             --    34,113,772    10,894,130             -- 
                                                 -----------  -----------    -----------   -----------   -----------   ------------ 

NET REALIZED GAIN (LOSS).....................      3,677,543      689,721       (421,502)   33,240,237     8,427,606        858,164 

  Unrealized appreciation/(depreciation) 
  on investments:
    Beginning of period......................     10,362,120   (8,767,697)     1,915,037    43,097,187    (2,878,875)    37,960,661 
    End of period............................      7,700,135   10,362,120     (8,767,697)   42,382,824    43,097,187     (2,878,875)
                                                 -----------  -----------    -----------   -----------   -----------   ------------ 

  Change in unrealized appreciation/
  (depreciation) during the period...........     (2,661,985)  19,129,817    (10,682,734)     (714,363)   45,976,062    (40,839,536)
                                                 -----------  -----------    -----------   -----------   -----------   ------------ 

NET REALIZED AND UNREALIZED GAIN (LOSS)
  ON INVESTMENTS.............................      1,015,558   19,819,538    (11,104,236)   32,525,874    54,403,668    (39,981,372)
                                                 -----------  -----------    -----------   -----------   -----------   ------------ 

NET INCREASE (DECREASE) IN NET ASSETS 
  RESULTING FROM OPERATIONS..................    $ 7,706,445  $27,067,353    $(5,648,826)  $43,130,416   $64,442,014   $(31,527,395)
                                                 ===========  ===========    ===========   ===========   ===========   ============ 

</TABLE>

<TABLE>
<CAPTION>


                                                      ASSET ALLOCATION SERIES
                                              ----------------------------------------
                                                       GROWTH INVESTORS FUND
                                              ----------------------------------------
                                                 1996           1995          1994
                                              -----------   ------------  ------------
<S>                                           <C>           <C>           <C>         
INCOME AND EXPENSES:
  Investment Income (Note 2):
    Dividends from The Hudson River Trust.... $15,504,412   $ 15,855,901  $ 10,663,204

  Expenses (Note 3):
    Mortality and expense risk charges.......   3,746,683      2,796,354     1,995,747
                                              -----------   ------------  ------------

NET INVESTMENT INCOME........................  11,757,729     13,059,547     8,667,457
                                              -----------   ------------  ------------

REALIZED AND UNREALIZED GAIN (LOSS)
  ON INVESTMENTS (Note 2):
    Realized gain (loss) on investments......   1,799,247      1,752,185       241,591
    Realized gain distribution from
      The Hudson River Trust.................  73,474,967      7,421,853            --
                                              -----------   ------------  ------------

NET REALIZED GAIN (LOSS).....................  75,274,214      9,174,038       241,591

  Unrealized appreciation/(depreciation) 
  on investments:
    Beginning of period......................  81,785,873       (770,693)   20,567,604
    End of period............................  67,150,693     81,785,873      (770,693)
                                              -----------   ------------  ------------

  Change in unrealized appreciation/
  (depreciation) during the period........... (14,635,180)    82,556,566   (21,338,297)
                                              -----------   ------------  ------------ 

NET REALIZED AND UNREALIZED GAIN (LOSS)
  ON INVESTMENTS.............................  60,639,034     91,730,604   (21,096,706)
                                              -----------   ------------  ------------

NET INCREASE (DECREASE) IN NET ASSETS 
  RESULTING FROM OPERATIONS.................. $72,396,763   $104,790,151  $(12,429,249)
                                              ===========   ============  ============

<FN>
See Notes to Financial Statements.

+ Formerly known as Equitable Variable Life Insurance Company Separate Account FP.
</FN>
</TABLE>
                                      FSA-7

<PAGE>


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

STATEMENTS OF CHANGES IN NET ASSETS
FOR THE YEARS ENDED DECEMBER 31,

<TABLE>
<CAPTION>

                                                        MONEY MARKET FUND                INTERMEDIATE GOVERNMENT SECURITIES FUND   
                                          --------------------------------------------  ------------------------------------------ 
                                               1996           1995           1994          1996            1995          1994      
                                          -------------  -------------  --------------  ------------   ------------  ------------- 
<S>                                        <C>            <C>            <C>             <C>            <C>           <C>         
INCREASE (DECREASE) IN NET ASSETS:

FROM OPERATIONS:
  Net investment income ...............    $  8,101,644   $  8,270,845   $  4,542,504    $ 2,122,460    $ 1,812,562   $  5,144,309 
  Net realized gain (loss) ............        (110,954)      (432,347)        95,530       (490,315)      (810,768)   (10,163,976)
  Change in unrealized appreciation/
   (depreciation) on investments ......         (65,953)        57,216         47,027       (287,001)     2,882,385     (1,119,626)
                                           ------------   ------------   ------------    -----------    -----------   ------------ 

  Net increase (decrease)in net assets
    from operations ...................       7,924,737      7,895,714      4,685,061      1,345,144      3,884,179     (6,139,293)
                                           ------------   ------------   ------------    -----------    -----------   ------------ 

FROM POLICY RELATED TRANSACTIONS:
  Net premiums (Note 3) ...............     101,890,108     96,773,056     82,536,703     10,397,104     11,016,347     18,915,140 
  Benefits and other policy related
    transactions (Note 3) .............     (38,404,209)   (39,770,849)   (32,432,771)    (7,387,385)    (6,286,070)    (5,813,181)
  Net transfers among funds ...........     (36,607,946)     4,776,165    (25,466,044)     2,645,675        953,149   (125,116,319)
                                           ------------   ------------   ------------    -----------    -----------   ------------ 

  Net increase (decrease)in net assets
    from policy related transactions ..      26,877,953     61,778,372     24,637,888      5,655,394      5,683,426   (112,014,360)
                                           ------------   ------------   ------------    -----------    -----------   ------------ 

  NET (INCREASE) DECREASE IN AMOUNT
    RETAINED BY EQUITABLE LIFE IN
    SEPARATE ACCOUNT FP (Note 4) ......         (63,127)       (36,640)       (24,067)       (22,170)       (72,636)        15,335 
                                           ------------   ------------   ------------    -----------    -----------   ------------ 

  INCREASE (DECREASE) IN NET ASSETS 
    ATTRIBUTABLE TO POLICYOWNERS.......      34,739,563     69,637,446     29,298,882      6,978,368      9,494,969   (118,138,318)
  NET ASSETS ATTRIBUTABLE TO 
    POLICYOWNERS, BEGINNING OF PERIOD .     207,133,531    137,496,085    108,197,203     37,149,044     27,654,075    145,792,393 
                                           ------------   ------------   ------------    -----------    -----------   ------------ 

  NET ASSETS ATTRIBUTABLE TO 
    POLICYOWNERS, END OF PERIOD .......    $241,873,094   $207,133,531   $137,496,085    $44,127,412    $37,149,044   $ 27,654,075 
                                           ============   ============   ============    ===========    ===========   ============ 

</TABLE>

<TABLE>
<CAPTION>

                                                         QUALITY BOND FUND
                                          -----------------------------------------------
                                              1996              1995            1994
                                          -------------    -------------    -------------
<S>                                      <C>              <C>              <C>          
INCREASE (DECREASE) IN NET ASSETS:

FROM OPERATIONS:
  Net investment income ...............  $  8,103,671     $  7,190,658     $  7,434,544
  Net realized gain (loss) ............    (1,130,915)        (632,666)        (410,697)
  Change in unrealized appreciation/
   (depreciation) on investments ......       143,854       13,415,524      (13,634,579)
                                         ------------     ------------     ------------


  Net increase (decrease) in net assets
    from operations ...................     7,116,610       19,973,516       (6,610,732)
                                         ------------     ------------     ------------

FROM POLICY RELATED TRANSACTIONS:
  Net premiums (Note 3) ...............     5,753,712        2,516,135          850,240
  Benefits and other policy related
    transactions (Note 3) .............   (32,021,058)      (3,189,044)      (2,891,278)
  Net transfers among funds ...........     6,117,471        2,462,969       25,765,197
                                         ------------     ------------     ------------

  Net increase (decrease) in net assets
    from policy related transactions ..   (20,149,875)       1,790,060       23,724,159
                                         ------------     ------------     ------------

  NET (INCREASE) DECREASE IN AMOUNT
    RETAINED BY EQUITABLE LIFE IN
    SEPARATE ACCOUNT FP (Note 4) ......       (39,868)        (712,602)         255,654
                                         ------------     ------------     ------------

  INCREASE (DECREASE) IN NET ASSETS 
    ATTRIBUTABLE TO POLICYOWNERS.......   (13,073,133)      21,050,974       17,369,081
  NET ASSETS ATTRIBUTABLE TO 
    POLICYOWNERS, BEGINNING OF PERIOD .   138,287,446      117,236,472       99,867,391
                                         ------------     ------------     ------------

  NET ASSETS ATTRIBUTABLE TO
    POLICYOWNERS, END OF PERIOD .......  $125,214,313     $138,287,446     $117,236,472
                                         ============     ============     ============

<FN>
See Notes to Financial Statements.

+ Formerly known as Equitable Variable Life Insurance Company Separate Account FP.
</FN>
</TABLE>
                                     FSA-8

<PAGE>


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

STATEMENTS OF CHANGES IN NET ASSETS (CONTINUED)
FOR THE YEARS ENDED DECEMBER 31,

<TABLE>
<CAPTION>

                                                          HIGH YIELD FUND                         GROWTH & INCOME FUND             
                                           -------------------------------------------   ----------------------------------------- 
                                               1996             1995          1994           1996          1995           1994     
                                           -------------   ------------   ------------   ------------  ------------   ------------ 
<S>                                         <C>             <C>            <C>            <C>           <C>            <C>          
INCREASE (DECREASE) IN NET ASSETS:

FROM OPERATIONS:
  Net investment income .................   $  8,177,610    $ 6,147,199    $ 4,273,424    $   370,025   $   310,961    $   89,288 
  Net realized gain (loss) ..............      7,058,612       (179,454)      (328,199)     1,948,613         2,791       (11,709)
  Change in unrealized appreciation/
    (depreciation) on investments .......      1,840,843      4,697,084     (5,608,102)     2,950,992     2,264,931      (140,681)
                                            ------------    -----------    -----------    -----------   -----------    ----------- 
                                                                                                                                   

  Net increase (decrease)in net assets
    from operations......................     17,077,065     10,664,829     (1,662,877)     5,269,630     2,578,683       (63,102) 
                                            ------------    -----------    -----------    -----------   -----------    ----------  

FROM POLICY RELATED TRANSACTIONS:
  Net premiums (Note 3) .................     19,454,716     15,333,474     14,287,345     11,382,745     6,464,035     2,953,965  
  Benefits and other policy
    related transactions (Note 3) .......    (16,165,764)    (8,211,013)    (7,162,537)    (2,909,569)   (1,385,132)     (481,430) 
  Net transfers among funds .............      9,301,980      4,789,450    (11,048,174)     5,211,758     5,274,221     3,033,230  
                                            ------------    -----------    -----------    -----------   -----------    ----------  

  Net increase (decrease) in net assets
    from policy related transactions ....     12,590,932     11,911,911     (3,923,366)    13,684,934    10,353,124     5,505,765  
                                            ------------    -----------    -----------    -----------   -----------    ----------  

NET (INCREASE) DECREASE IN AMOUNT
  RETAINED BY EQUITABLE LIFE IN
  SEPARATE ACCOUNT FP (Note 4) ..........       (209,120)      (100,679)        16,028       (106,424)     (221,877)        6,113  
                                            ------------    -----------    -----------    -----------   -----------    ----------  

INCREASE (DECREASE) IN NET ASSETS
  ATTRIBUTABLE TO POLICYOWNERS ..........     29,458,877     22,476,061     (5,570,215)    18,848,140    12,709,930     5,448,776  
NET ASSETS ATTRIBUTABLE TO
  POLICYOWNERS, BEGINNING OF PERIOD .....     71,930,962     49,454,901     55,025,116     18,618,313     5,908,383       459,607  
                                            ------------    -----------    -----------    -----------   -----------    ----------  

NET ASSETS ATTRIBUTABLE TO
  POLICYOWNERS, END OF PERIOD ...........   $101,389,839    $71,930,962    $49,454,901    $37,466,453   $18,618,313    $5,908,383  
                                            ============    ===========    ===========    ===========   ===========    ==========  

</TABLE>

<TABLE>
<CAPTION>

                                                       EQUITY INDEX FUND
                                           --------------------------------------------
                                               1996            1995            1994*
                                           ------------    ------------  --------------
<S>                                         <C>             <C>             <C>         
INCREASE (DECREASE) IN NET ASSETS:

FROM OPERATIONS:
  Net investment income .................   $ 1,145,887     $   675,576     $   443,391
  Net realized gain (loss) ..............    11,903,017         539,950         127,205
  Change in unrealized appreciation/
    (depreciation) on investments .......     8,996,459      12,851,051        (399,286)
                                            -----------     -----------     -----------
                                                          

  Net increase (decrease) 
    from operations......................    22,045,363      14,066,577         171,310
                                            -----------     -----------     -----------

FROM POLICY RELATED TRANSACTIONS:
  Net premiums (Note 3) .................    33,692,683      10,308,871         690,540
  Benefits and other policy related
    transactions (Note 3) ...............   (56,493,042)     (2,111,532)       (472,818)
  Net transfers among divisions .........    23,434,912      18,305,589      30,736,505
                                            -----------     -----------     -----------

  Net increase (decrease) in net assets
    policy related transactions .........       634,553      26,502,928      30,954,227
                                            -----------     -----------     -----------

NET (INCREASE) DECREASE IN AMOUNT
  RETAINED BY EQUITABLE LIFE IN
  SEPARATE ACCOUNT FP (Note 4) ..........       (66,020)        (71,293)           (134)
                                            -----------     -----------     -----------

INCREASE (DECREASE) IN NET ASSETS
  ATTRIBUTABLE TO POLICYOWNERS ..........    22,613,896      40,498,212      31,125,403
NET ASSETS ATTRIBUTABLE TO
  POLICYOWNERS, BEGINNING OF PERIOD .....    71,623,615      31,125,403              --
                                            -----------     -----------     -----------

NET ASSETS ATTRIBUTABLE TO
  POLICYOWNERS, END OF PERIOD ...........   $94,237,511     $71,623,615     $31,125,403
                                            ===========     ===========     ===========

<FN>
See Notes to Financial Statements.

* Commencement of Operations on October 1, 1994.

+ Formerly known as Equitable Variable Life Insurance Company Separate Account FP.
</FN>
</TABLE>
                                     FSA-9
<PAGE>

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

STATEMENTS OF CHANGES IN NET ASSETS (CONTINUED)
FOR THE YEARS ENDED DECEMBER 31,

<TABLE>
<CAPTION>

                                                COMMON STOCK FUND                                GLOBAL STOCK FUND                
                                 -------------------------------------------------   ---------------------------------------------
                                      1996              1995             1994            1996            1995            1994     
                                 ---------------   ---------------   -------------   -------------   -------------   -------------
<S>                               <C>               <C>               <C>             <C>             <C>             <C>          
INCREASE (DECREASE) IN
  NET ASSETS:
FROM OPERATIONS:
  Net investment income ........  $    3,505,756    $    8,208,894    $  7,014,347    $  4,705,326    $  3,408,544    $  1,556,985
  Net realized gain (loss) .....     187,552,444        80,631,861      44,228,424      23,774,539      12,264,394       8,168,946
  Change in unrealized
    appreciation/(depreciation)
    on investments .............     112,608,618       183,872,928     (73,399,217)     22,092,458      33,395,316      (3,932,597)
                                  --------------    --------------    ------------    ------------    ------------    ------------

  Net increase (decrease)in net
    assets from operations .....     303,666,818       272,713,683     (22,156,446)     50,572,323      49,068,254       5,793,334
                                  --------------    --------------    ------------    ------------    ------------    ------------

FROM POLICY RELATED
  TRANSACTIONS:
  Net premiums (Note 3) ........     271,193,481       216,068,996     171,525,812      96,457,308      92,666,618      77,766,997
  Benefits and other policy
    related transactions
    (Note 3) ...................    (154,302,728)     (118,456,643)    (93,481,219)    (43,292,191)    (37,507,499)    (23,371,745)
Net transfers among funds ......       4,064,266       (34,354,864)     19,730,410      (4,363,741)    (12,472,104)     47,610,957
                                  --------------    --------------    ------------    ------------    ------------    ------------

Net increase (decrease) in net
  assets from policy related
  transactions .................     120,955,019        63,257,489      97,775,003      48,801,376      42,687,015     102,006,209
                                  --------------    --------------    ------------    ------------    ------------    ------------

NET (INCREASE) DECREASE IN
  AMOUNT RETAINED BY
  EQUITABLE LIFE IN
  SEPARATE ACCOUNT FP
  (Note 4) .....................        (429,232)         (392,099)         44,948         (93,415)        (96,720)        (17,737)
                                  --------------    --------------    ------------    ------------    ------------    ------------
INCREASE (DECREASE) IN NET
  ASSETS ATTRIBUTABLE TO
  POLICYOWNERS .................     424,192,605       335,579,073      75,663,505      99,280,284      91,658,549     107,781,806
NET ASSETS ATTRIBUTABLE TO
  POLICYOWNERS,
  BEGINNING OF PERIOD ..........   1,146,585,274       811,006,201     735,342,696     333,497,020     241,838,471     134,056,665
                                  --------------    --------------    ------------    ------------    ------------    ------------

NET ASSETS ATTRIBUTABLE TO
  POLICYOWNERS,
  END OF PERIOD ................  $1,570,777,879    $1,146,585,274    $811,006,201    $432,777,304    $333,497,020    $241,838,471
                                  ==============    ==============    ============    ============    ============    ============
</TABLE>

<TABLE>
<CAPTION>

                                     INTERNATIONAL FUND                  AGGRESSIVE STOCK FUND
                                 ---------------------------   ----------------------------------------------
                                     1996           1995*          1996            1995            1994
                                 ------------   ------------   -------------   -------------   --------------
<S>                                <C>            <C>            <C>             <C>             <C>           
INCREASE (DECREASE) IN
  NET ASSETS:
FROM OPERATIONS:
  Net investment income ........   $   411,375    $   159,029    $ (2,425,125)   $ (1,434,289)   $ (1,544,537)
  Net realized gain (loss) .....       709,281         50,951     163,630,203      73,464,436      (6,075,250)
  Change in unrealized
    appreciation/(depreciation)
    on investments .............     1,189,887        667,906     (33,653,883)     49,509,800      (4,424,670)
                                   -----------    -----------    ------------    ------------    ------------
  Net increase (decrease)in net
    assets from operations .....     2,310,543        877,886     127,551,195     121,539,947     (12,044,457)
                                   -----------    -----------    ------------    ------------    ------------
FROM POLICY RELATED
  TRANSACTIONS:
  Net premiums (Note 3) ........    12,055,154      2,028,670     167,830,465     121,962,483     101,932,221
  Benefits and other policy 
    related transactions
    (Note 3) ...................    (2,295,079)      (339,723)    (85,246,883)    (63,165,185)    (48,604,650)
Net transfers among funds ......    17,095,516      9,885,952      28,481,572      19,367,834       4,346,636
                                   -----------    -----------    ------------    ------------    ------------
Net increase (decrease) in net
  assets from policy related
  transactions .................    26,855,591     11,574,899     111,065,154      78,165,132      57,674,207
                                   -----------    -----------    ------------    ------------    ------------
NET (INCREASE) DECREASE IN
  AMOUNT RETAINED BY
  EQUITABLE LIFE IN
  SEPARATE ACCOUNT FP
  (Note 4) .....................       (21,865)       (20,847)       (205,349)       (188,813)         35,791
                                   -----------    -----------    ------------    ------------    ------------
INCREASE (DECREASE) IN NET
  ASSETS ATTRIBUTABLE TO
  POLICYOWNERS .................    29,144,269     12,431,938     238,411,000     199,516,266      45,665,541
NET ASSETS ATTRIBUTABLE TO
  POLICYOWNERS,
  BEGINNING OF PERIOD ..........    12,431,938             --     555,188,131     355,671,865     310,006,324
                                   -----------    -----------    ------------    ------------    ------------
NET ASSETS ATTRIBUTABLE TO
  POLICYOWNERS,
  END OF PERIOD ................   $41,576,207    $12,431,938    $793,599,131    $555,188,131    $355,671,865
                                   ===========    ===========    ============    ============    ============
<FN>
See Notes to Financial Statements.

* Commencement of Operations on April 3, 1995.

+ Formerly known as Separate Account FP of Equitable Variable Life Insurance Company.
</FN>
</TABLE>
                                     FSA-10


<PAGE>


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

STATEMENTS OF CHANGES IN NET ASSETS (CONCLUDED)
FOR THE YEARS ENDED DECEMBER 31,


<TABLE>
<CAPTION>

                                                                     ASSET ALLOCATION SERIES
                                     ---------------------------------------------------------------------------------------------
                                             CONSERVATIVE INVESTORS FUND                          BALANCED FUND                    
                                     ---------------------------------------------   --------------------------------------------- 
                                           1996           1995            1994            1996            1995            1994      
                                     -------------   -------------   -------------   -------------   -------------   ------------- 
<S>                                   <C>             <C>             <C>             <C>             <C>             <C>           
INCREASE (DECREASE) IN NET ASSETS:

FROM OPERATIONS:
  Net investment income ...........   $  6,690,887    $  7,247,815    $  5,455,410    $ 10,604,542    $ 10,038,346    $  8,453,977 
  Net realized gain (loss) ........      3,677,543         689,721        (421,502)     33,240,237       8,427,606         858,164 
  Change in unrealized appreciation/
    (depreciation) on investments..     (2,661,985)     19,129,817     (10,682,734)       (714,363)     45,976,062     (40,839,536)
                                      ------------    ------------    ------------    ------------    ------------    ------------ 
  Net increase(decrease)in net 
    assets from operations ........      7,706,445      27,067,353      (5,648,826)     43,130,416      64,442,014     (31,527,395)
                                      ------------    ------------    ------------    ------------    ------------    ------------ 
FROM POLICY RELATED TRANSACTIONS:
  Net premiums (Note 3) ...........     38,133,118      41,419,959      48,492,315      60,530,048      63,451,955      70,116,900 
  Benefits and other policy related
    transactions (Note 3) .........    (25,456,269)    (22,866,003)    (21,612,430)    (50,274,632)    (48,742,571)    (45,655,363)
  Net transfers among funds .......    (18,095,700)     (3,379,296)     (2,076,793)    (22,122,080)    (18,908,540)    (19,954,097)
                                      ------------    ------------    ------------    ------------    ------------    ------------ 
  Net increase (decrease) in net 
    assets from policy related
    transactions ..................      5,418,851      15,174,660      24,803,092     (11,866,664)     (4,199,156)      4,507,440 
                                      ------------    ------------    ------------    ------------    ------------    ------------ 
NET (INCREASE) DECREASE IN AMOUNT
  RETAINED BY EQUITABLE LIFE
  IN SEPARATE ACCOUNT FP (Note 4) .        (36,213)        (95,412)         22,600        (134,906)        (93,214)         47,322 
                                      ------------    ------------    ------------    ------------    ------------    ------------ 
INCREASE (DECREASE) IN NET ASSETS
  ATTRIBUTABLE TO POLICYOWNERS ....      2,251,381      42,146,601      19,176,866      31,128,846      60,149,644     (26,972,633)
NET ASSETS ATTRIBUTABLE TO POLICY
  OWNERS, BEGINNING OF PERIOD .....    172,087,099     129,940,498     110,763,632     398,565,209     338,415,565     365,388,198 
                                      ------------    ------------    ------------    ------------    ------------    ------------
NET ASSETS ATTRIBUTABLE TO POLICY
  OWNERS, END OF PERIOD ...........   $174,338,480    $172,087,099    $129,940,498    $429,694,055    $398,565,209    $338,415,565
                                      ============    ============    ============    ============    ============    ============


</TABLE>

<TABLE>
<CAPTION>

                                                ASSET ALLOCATION SERIES
                                       ---------------------------------------------
                                                 GROWTH INVESTORS FUND
                                       ---------------------------------------------
                                           1996             1995           1994
                                       -------------   -------------   -------------

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

FROM OPERATIONS:
  Net investment income ...........     $ 11,757,729    $ 13,059,547    $  8,667,457
  Net realized gain (loss) ........       75,274,214       9,174,038         241,591
  Change in unrealized appreciation/
    (depreciation) on investments..      (14,635,180)     82,556,566     (21,338,297)
                                        ------------    ------------    ------------
  Net increase (decrease) in net
    assets from operations ........       72,396,763     104,790,151     (12,429,249)
                                        ------------    ------------    ------------
FROM POLICY RELATED TRANSACTIONS:
  Net premiums (Note 3) ...........      159,654,177     155,616,059     139,140,391
  Benefits and other policy related
    transactions (Note 3) .........      (81,943,749)    (68,357,709)    (54,863,821)
  Net transfers among funds .......       (7,652,116)     (3,269,896)     20,294,785
                                        ------------    ------------    ------------
  Net increase (decrease) in net 
    assets from policy related
    transactions ..................       70,058,312      83,988,454     104,571,355
                                        ------------    ------------    ------------
NET (INCREASE) DECREASE IN AMOUNT
  RETAINED BY EQUITABLE LIFE
  IN SEPARATE ACCOUNT FP (Note 4) .          (93,120)       (120,493)         15,372
                                        ------------    ------------    ------------
INCREASE (DECREASE) IN NET ASSETS
  ATTRIBUTABLE TO POLICYOWNERS ....      142,361,955     188,658,112      92,157,478
NET ASSETS ATTRIBUTABLE TO POLICY
  OWNERS, BEGINNING OF PERIOD .....      555,877,666     367,219,554     275,062,076
                                        ------------    ------------    ------------
NET ASSETS ATTRIBUTABLE TO POLICY
  OWNERS, END OF PERIOD ...........     $698,239,621    $555,877,666    $367,219,554
                                        ============    ============    ============

<FN>
See Notes to Financial Statements.

+ Formerly known as Equitable Variable Life Insurance Company Separate Account FP.

</FN>
</TABLE>
                                     FSA-11

<PAGE>


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

NOTES TO FINANCIAL STATEMENTS

DECEMBER 31, 1996

1.  General

     On  September  19,  1996  the  Board of  Directors  of The  Equitable  Life
     Assurance  Society of the United  States (  "Equitable  Life")  approved an
     Agreement  and Plan of Merger by and between  Equitable  Life and Equitable
     Variable Life Insurance  Company (the "Merger  Agreement").  The merger was
     completed  on January 1, 1997.  On that date,  and in  accordance  with the
     provisions  of the Merger  Agreement,  the separate  existence of Equitable
     Variable Life Insurance Company ("Equitable  Variable Life") was ceased and
     Equitable Life survived the merger. From January 1, 1997, Equitable Life is
     liable  in  place  of  Equitable  Variable  Life  for the  liabilities  and
     obligations  of  Equitable  Variable  Life,  including   liabilities  under
     policies  and  contracts  issued by  Equitable  Variable  Life,  and all of
     Equitable Variable Life's assets became assets of Equitable Life.

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

    The Account  supports the  operations of Incentive  Life,  flexible  premium
    variable life  insurance  policies,  Incentive Life 2000,  flexible  premium
    variable life insurance  policies,  Champion 2000, modified premium variable
    whole life insurance  policies,  Survivorship  2000,  flexible premium joint
    survivorship  variable life  insurance  policies,  Incentive  Life Plus,(SM)
    flexible  premium  variable  life  insurance  policies,   IL  Protector,(SM)
    flexible premium variable life insurance policies, IL COLI, flexible premium
    variable life insurance policies, IL COLI II, flexible premium variable life
    insurance  policies,  and SP-Flex,  variable  life  insurance  policies with
    additional  premium option,  collectively,  the Policies,  and the Incentive
    Life 2000,  Champion 2000 and Survivorship  2000 policies are referred to as
    the Series  2000  Policies.  Incentive  Life Plus  policies  offered  with a
    prospectus  dated  on or  after  September  15,  1995,  are  referred  to as
    Incentive Life Plus Second Series.  Incentive Life Plus policies issued with
    a prior  prospectus are referred to as Incentive Life Plus Original  Series.
    All Policies are issued by Equitable Life. The assets of the Account are the
    property of Equitable  Life.  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 Life may conduct.
    
    Policyowners may allocate amounts in their individual  accounts to the Funds
    of the  Account  and/or  (except  for SP-Flex  policies)  to the  guaranteed
    interest rate account of Equitable Life's General Account.  Net transfers to
    (from) the guaranteed interest rate account of the General Account and other
    Separate Accounts of ($7,511,567),  $6,569,672 and $35,120,632 for the years
    ended 1996, 1995 and 1993, respectively, are included in Net Transfers Among
    Funds.  The net assets of any Fund of the  Account  may not be less than the
    aggregate of the policyowners'  accounts allocated to that Fund.  Additional
    assets are set aside in Equitable  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.

    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.


+   Formerly known as Equitable Variable Life Insurance Company Separate 
    Account FP.

                                     FSA-12


<PAGE>


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

NOTES TO FINANCIAL STATEMENTS -- (CONTINUED)

DECEMBER 31, 1996

    The  operations  of the Account are  included  in the  consolidated  Federal
    income tax return of Equitable  Life.  Under the provisions of the Policies,
    Equitable  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  Life pays no
    tax on  investment  income and capital  gains  reflected  in  variable  life
    insurance  policy  reserves.  However,  Equitable  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.

3.  Asset Charges

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

    Under Incentive Life,  Incentive Life Plus, Series 2000, IL Protector and IL
    COLI II policies,  mortality  and  administrative  charges are assessed in a
    different manner than SP-Flex policies.

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

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

4.  Amounts Retained by Equitable Life in Separate Account FP

    The amount retained by Equitable Life in the Account arises principally from
    (1)  contributions  from Equitable  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 Life are not subject to charges for mortality and expense risks
    or mortality and administrative costs.

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

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

                                                  Years Ended December 31,
                                           -------------------------------------
     INVESTMENT FUND                          1996         1995          1994
     ---------------                          ----         ----          ----
     Money Market                               --     $  (250,000)         --
     Intermediate Government Securities         --        (165,000)         --
     Quality Bond                        $  (125,000)   (4,800,000)         --
     High Yield                                 --        (100,000)         --
     Growth & Income                         (75,000)     (685,000)         --
     Equity Index                               --            --    $   200,000
     Common Stock                           (185,000)  $  (630,000)         --
     Global                                     --        (130,000)         --
     International                              --         200,000          --
     Aggressive Stock                       (125,000)     (350,000)         --
     Conservative Investors                  (80,000)         --            --
     Balanced                                (90,000)         --            --
     Growth Investors                       (175,000)         --            --
     Short-Term World Income                    --            --     (5,165,329)
                                         -----------   -----------   -----------
                                         $  (855,000)  $(6,910,000) $(4,965,329)
                                         ===========   ===========   ===========


+ Formerly  known as Equitable  Variable Life  Insurance Company Separate  
  Account FP.
                                     FSA-13


<PAGE>


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

NOTES TO FINANCIAL STATEMENTS -- (CONTINUED)

DECEMBER 31, 1996

5.  Distribution and Servicing Agreements

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

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 Fund is not available for
     future investment.

7.  Investment Returns

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

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

+ Formerly  known as Equitable  Variable Life  Insurance Company Separate  
  Account FP.
                                     FSA-14


<PAGE>


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

NOTES TO FINANCIAL STATEMENTS -- (CONTINUED)

December 31, 1996

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

<TABLE>
<CAPTION>

                                                                YEARS ENDED DECEMBER 31,
                              -----------------------------------------------------------------------------------------------
MONEY MARKET FUND               1996     1995     1994      1993     1992     1991     1990      1989     1988      1987
- -----------------               ----     ----     ----      ----     ----     ----     ----      ----     ----      ----
<S>                             <C>      <C>      <C>      <C>       <C>      <C>      <C>      <C>       <C>       <C>  
Gross return..............      5.33%    5.74%    4.02%    3.00%     3.56%    6.18%    8.24%    9.18%     7.32%     6.63%
Net return................      4.70%    5.11%    3.39%    2.35%     2.94%    5.55%    7.59%    8.53%     6.68%     5.99%

<CAPTION>

                                                                         APRIL 1(A) TO
                                      YEARS ENDED DECEMBER 31,            DECEMBER 31,
INTERMEDIATE GOVERNMENT       -----------------------------------------------------------
SECURITIES FUND                 1996    1995    1994    1993    1992          1991
- ---------------                 ----    ----    ----    ----    ----          ----
<S>                            <C>     <C>    <C>      <C>      <C>          <C>   
Gross return..............     3.78%   13.33% (4.37)%  10.58%   5.60%        12.26%
Net return................     3.15%   12.65% (4.95)%   9.88%   4.96%        11.60%

                                       YEARS ENDED          OCTOBER 1(A) TO
                                      DECEMBER 31,            DECEMBER 31,
                              ------------------------------------------------
QUALITY BOND FUND               1996     1995      1994           1993
- -----------------               ----     ----      ----           ----
Gross return..............     5.36%    17.02%    (5.10)%       (0.51)%
Net return................     4.73%    16.32%    (5.67)%       (0.66)%

<CAPTION>

                                                                YEARS ENDED DECEMBER 31,
                              ---------------------------------------------------------------------------------------------
HIGH YIELD FUND                 1996     1995     1994      1993     1992     1991     1990      1989     1988     1987
- ---------------                 ----     ----     ----      ----     ----     ----     ----      ----     ----     ----
<S>                            <C>      <C>      <C>       <C>      <C>      <C>      <C>       <C>       <C>      <C>  
Gross return..............     22.89%   19.92%   (2.79)%   23.15%   12.31%   24.46%   (1.12)%   5.13%     9.73%    4.68%
Net return................     22.14%   19.20%   (3.37)%   22.41%   11.64%   23.72%   (1.71)%   4.50%     9.08%    4.05%

                                     YEARS ENDED        OCTOBER 1(A) TO
                                     DECEMBER 31,         DECEMBER 31,
                              -------------------------------------------
GROWTH & INCOME FUND            1996      1995    1994        1993
- --------------------            ----      ----    ----        ----
Gross return..............     20.09%    24.07% (0.58)%     (0.25)%
Net return................     19.36%    23.33% (1.17)%     (0.41)%

<CAPTION>

                                         YEARS ENDED            SEPTEMBER 30(A)
                                         DECEMBER 31,           TO DECEMBER 31,
                              ---------------------------------------------------
EQUITY INDEX FUND                    1996             1995            1994
- -----------------                    ----             ----            ----
<S>                                 <C>              <C>             <C>  
Gross return..............          22.39%           36.48%          1.08%
Net return................          21.65%           35.66%          0.58%

<CAPTION>

                                                                YEARS ENDED DECEMBER 31,
                              ---------------------------------------------------------------------------------------------
COMMON STOCK FUND               1996     1995     1994      1993     1992     1991     1990      1989     1988     1987
- -----------------               ----     ----     ----      ----     ----     ----     ----      ----     ----     ----
<S>                            <C>      <C>      <C>       <C>       <C>     <C>      <C>       <C>      <C>       <C>  
Gross return..............     24.28%   32.45%   (2.14)%   24.84%    3.22%   37.88%   (8.12)%   25.59%   22.43%    7.49%
Net return................     23.53%   31.66%   (2.73)%   24.08%    2.60%   37.06%   (8.67)%   24.84%   21.70%    6.84%

<CAPTION>

                                                                                                                 AUGUST 31(A) TO
                                                           YEARS ENDED DECEMBER 31,                               DECEMBER 31,
                              ----------------------------------------------------------------------------------------------------
GLOBAL FUND                     1996     1995     1994     1993      1992     1991     1990     1989     1988         1987
- -----------                     ----     ----     ----     ----      ----     ----     ----     ----     ----         ----
<S>                            <C>      <C>       <C>     <C>      <C>       <C>      <C>      <C>      <C>         <C>     
Gross return..............     14.60%   18.81%    5.23%   32.09%   (0.50)%   30.55%   (6.07)%  26.93%   10.88%      (13.27)%
Net return................     13.91%   18.11%    4.60%   31.33%   (1.10)%   29.77%   (6.63)%  26.17%   10.22%      (13.45)%


                              YEARS ENDED  APRIL 3(A) TO
                               DECEMBER     DECEMBER 31,
                                  31,
                              ----------------------------
INTERNATIONAL FUND               1996           1995
- ------------------               ----           ----
Gross return..............       9.82%         11.29%
Net return................       9.15%         10.79%

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

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

+   Formerly known as Equitable Variable Life Insurance Company Separate Account FP.
</FN>
</TABLE>
                                     FSA-15


<PAGE>


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

NOTES TO FINANCIAL STATEMENTS -- (CONTINUED)

DECEMBER 31, 1996

<TABLE>
<CAPTION>

                                                                YEARS ENDED DECEMBER 31,
                              ---------------------------------------------------------------------------------------------
AGGRESSIVE STOCK FUND           1996     1995     1994      1993     1992     1991     1990      1989     1988     1987
- ---------------------           ----     ----     ----      ----     ----     ----     ----      ----     ----     ----
<S>                            <C>      <C>      <C>       <C>      <C>      <C>       <C>      <C>       <C>      <C>  
Gross return..............     22.20%   31.63%   (3.81)%   16.77%   (3.16)%  86.86%    8.17%    43.50%    1.17%    7.31%
Net return................     21.46%   30.85%   (4.39)%   16.05%   (3.74)%  85.75%    7.51%    42.64%    0.53%    6.66%

<CAPTION>
ASSET ALLOCATION SERIES
                                                                                             OCTOBER 2(A)
                                                                                                  TO
                                              YEARS ENDED DECEMBER 31,                      DECEMBER 31,
CONSERVATIVE               --------------------------------------------------------------------------------
INVESTORS FUND                1996     1995     1994      1993     1992     1991     1990        1989
- --------------                ----     ----     ----      ----     ----     ----     ----        ----
<S>                          <C>      <C>      <C>       <C>       <C>     <C>       <C>        <C>  
Gross return..............   5.21%    20.40%   (4.10)%   10.76%    5.72%   19.87%    6.37%      3.09%
Net return................   4.57%    19.68%   (4.67)%   10.15%    5.09%   19.16%    5.73%      2.94%

<CAPTION>
                                                                YEARS ENDED DECEMBER 31,
                              ---------------------------------------------------------------------------------------------
BALANCED FUND                   1996     1995     1994      1993     1992     1991     1990      1989     1988     1987
- -------------                   ----     ----     ----      ----     ----     ----     ----      ----     ----     ----
<S>                            <C>      <C>      <C>       <C>      <C>      <C>       <C>      <C>      <C>      <C>    
Gross return..............     11.68%   19.75%   (8.02)%   12.28%   (2.84)%  41.26%    0.24 %   25.83%   13.27%   (0.85)%
Net return................     11.00%   19.03%   (8.57)%   11.64%   (3.42)%  40.42%   (0.36)%   25.08%   12.59%   (1.45)%

<CAPTION>
GROWTH INVESTORS FUND         1996     1995     1994      1993     1992     1991     1990        1989
- ---------------------         ----     ----     ----      ----     ----     ----     ----        ----
<S>                          <C>      <C>      <C>       <C>       <C>     <C>      <C>         <C>  
Gross return..............   12.61%   26.37%   (3.15)%   15.26%    4.90%   48.89%   10.66%      3.98%
Net return................   11.93%   25.62%   (3.73)%   14.58%    4.27%   48.01%   10.00%      3.82%

</TABLE>

<TABLE>
<CAPTION>
RATES OF RETURN:
SURVIVORSHIP 2000
- -----------------
                                                                             AUGUST 17(A) TO
                                        YEARS ENDED DECEMBER 31,               DECEMBER 31,
                             -----------------------------------------------------------------
MONEY MARKET FUND               1996        1995        1994        1993           1992
- -----------------               ----        ----        ----        ----           ----
<S>                             <C>        <C>         <C>         <C>            <C>  
Gross return..............      5.33%      5.74%       4.02%       3.00%          1.11%
Net return................      4.38%      4.80%       3.08%       2.04%          0.77%

<CAPTION>
INTERMEDIATE GOVERNMENT
SECURITIES FUND                 1996        1995        1994        1993           1992
- ---------------                 ----        ----        ----        ----           ----
<S>                             <C>        <C>        <C>          <C>            <C>  
Gross return..............      3.78%      13.33%     (4.37)%      10.58%         0.90%
Net return................      2.84%      12.31%     (5.23)%       9.55%         0.56%

<CAPTION>
                                                                 OCTOBER 1(A) TO
                                  YEARS ENDED DECEMBER 31,        DECEMBER 31,
                             -----------------------------------------------------
QUALITY BOND FUND               1996        1995        1994          1993
- -----------------               ----        ----        ----          ----
<S>                             <C>        <C>        <C>            <C>    
Gross return..............      5.36%      17.02%     (5.10)%        (0.51)%
Net return................      4.41%      15.97%     (5.95)%        (0.73)%

<CAPTION>
                                                                            AUGUST 17(A) TO
                                        YEARS ENDED DECEMBER 31,              DECEMBER 31,
                             -----------------------------------------------------------------
HIGH YIELD FUND                 1996        1995        1994        1993          1992
- ---------------                 ----        ----        ----        ----          ----
<S>                            <C>         <C>        <C>          <C>            <C>  
Gross return..............     22.89%      19.92%     (2.79)%      23.15%         1.84%
Net return................     21.77%      18.84%     (3.66)%      22.04%         1.50%

<CAPTION>
                                                                OCTOBER 1(A) TO
                                  YEARS ENDED DECEMBER 31,        DECEMBER 31,
                             -----------------------------------------------------
GROWTH & INCOME FUND            1996        1995        1994          1993
- --------------------            ----        ----        ----          ----
<S>                            <C>         <C>        <C>            <C>    
Gross return..............     20.09%      24.07%     (0.58)%        (0.25)%
Net return................     19.00%      22.96%     (1.47)%        (0.48)%

<FN>
- ----------

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

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

+   Formerly known as Equitable Variable Life Insurance Company Separate Account FP.
</FN>
</TABLE>
                                     FSA-16
<PAGE>


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

NOTES TO FINANCIAL STATEMENTS -- (CONTINUED)

DECEMBER 31, 1996

                                      YEARS ENDED          MARCH 1(A) TO
                                     DECEMBER 31,          DECEMBER 31,
                             ---------------------------------------------
EQUITY INDEX FUND                 1996          1995           1994
- -----------------                 ----          ----           ----
Gross return..............       22.39%        36.48%         1.08%
Net return................       21.28%        35.26%         0.33%

<TABLE>
<CAPTION>
                                                                            AUGUST 17(A) TO
                                        YEARS ENDED DECEMBER 31,              DECEMBER 31,
                             -----------------------------------------------------------------
COMMON STOCK FUND               1996        1995        1994        1993          1992
- -----------------               ----        ----        ----        ----          ----
<S>                            <C>         <C>        <C>          <C>            <C>  
Gross return..............     24.28%      32.45%     (2.14)%      24.84%          5.28%
Net return................     23.15%      31.26%     (3.02)%      23.70%          4.93%

GLOBAL FUND
- -----------
Gross return..............     14.60%      18.81%      5.23%       32.09%          4.87%
Net return................     13.56%      17.75%      4.29%       30.93%          4.52%

AGGRESSIVE STOCK FUND
- ---------------------
Gross return..............     22.20%      31.63%     (3.81)%      16.77%         11.49%
Net return................     21.09%      30.46%     (4.68)%      15.70%         11.11%

</TABLE>

                               YEARS ENDED       APRIL 3(A) TO 
                              DECEMBER 31,        DECEMBER 31, 
                             ----------------------------------
INTERNATIONAL FUND                1996               1995
- ------------------                ----               ----
Gross return..............        9.82%             11.29%
Net return................        8.82%             10.55%

<TABLE>
<CAPTION>
ASSET ALLOCATION SERIES
                                                                            AUGUST 17(A) TO
                                        YEARS ENDED DECEMBER 31,              DECEMBER 31,
CONSERVATIVE INVESTORS       -----------------------------------------------------------------
FUND                            1996        1995        1994        1993          1992
- ----                            ----        ----        ----        ----          ----
<S>                            <C>         <C>        <C>          <C>            <C>  
Gross return..............      5.21%      20.40%     (4.10)%      10.76%         1.38%
Net return................      4.26%      19.32%     (4.96)%       9.81%         1.04%

BALANCED FUND                   1996        1995        1994        1993          1992
- -------------                   ----        ----        ----        ----          ----
Gross return..............     11.68%      19.75%     (8.02)%      12.28%         5.37%
Net return................     10.67%      18.68%     (8.84)%      11.30%         5.02%

GROWTH INVESTORS FUND           1996        1995        1994        1993          1992
- ---------------------           ----        ----        ----        ----          ----
Gross return..............     12.61%      26.37%     (3.15)%      15.26%         6.89%
Net return................     11.59%      25.24%     (4.02)%      14.24%         6.53%

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

+   Formerly known as Equitable Variable Life Insurance Company Separate Account FP.
</FN>
</TABLE>

                                     FSA-17

<PAGE>


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

NOTES TO FINANCIAL STATEMENTS -- (CONTINUED)

DECEMBER 31, 1996

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


                                           YEARS ENDED DECEMBER 31,
                               -------------------------------------------------
                                         1996                    1995
                                         ----                    ----
Money Market Fund..............         5.33%                    5.69%


Intermediate Government
Securities Fund................         3.78%                   13.31%


Quality Bond Fund..............         5.36%                   17.13%


High Yield Fund................         22.89%                  19.95%


Growth & Income Fund...........         20.09%                  24.38%


Equity Index Fund..............         22.38%                  36.53%


Common Stock Fund..............         24.28%                  33.07%


Global Fund....................         14.60%                  19.38%


                            YEAR ENDED DECEMBER 31, APRIL 30 TO DECEMBER 31, (A)
                            ----------------------------------------------------
                                         1996                    1995
                                         ----                    ----
International Fund.............         9.81%                   11.29%


                                           YEARS ENDED DECEMBER 31,
                            ----------------------------------------------------
                                         1996                    1995
                                         ----                    ----
Aggressive Stock Fund..........         22.20%                  33.00%


ASSET ALLOCATION SERIES
                                           YEARS ENDED DECEMBER 31,
                             ---------------------------------------------------
                                         1996                    1995
                                         ----                    ----

Conservative Investors Fund....         5.21%                   20.59%


Balanced Fund..................         11.68%                  20.32%


Growth Investors Fund..........         12.61%                  26.92%


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

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

(b) There are no Separate  Account  asset  charges for this policy and therefore
    the gross and net rates of return  are the same.  The rate of return for the
    year ended December 31, 1995 indicated is not an annual rate of return.

+   Formerly known as Equitable  Variable Life Insurance Company Separate
    Account FP.

                                     FSA-18


<PAGE>


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

NOTES TO FINANCIAL STATEMENTS -- (CONTINUED)

DECEMBER 31, 1996

RATES OF RETURN:
IL PROTECTOR*(b)
- ----------------



                                        AUGUST 5 TO DECEMBER 31,(A)
                                       ----------------------------
                                                  1996
                                                  ----
Money Market Fund.....................            2.98%


Intermediate Government
Securities Fund.......................           4.49%


Quality Bond Fund.....................           7.86%


High Yield Fund.......................           13.90%


Growth & Income Fund..................           15.63%


Equity Index Fund.....................           16.25%


Common Stock Fund.....................           17.44%


Global Fund...........................           6.78%


Inernational Fund.....................           2.11%


Aggressive Stock Fund.................           6.22%


ASSET ALLOCATION SERIES

                                        AUGUST 5 TO DECEMBER 31,(A)
                                       ----------------------------
                                                  1996
                                                  ----

Conservative Investors Fund...........           7.94%


Balanced Fund.........................           8.67%


Growth Investors Fund.................           9.38%


- ----------
*Sales of Incentive Life Protector commenced on August 5, 1996.

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

(b) There are no Separate Account asset changes for this policy and therefore 
    the gross and net rates of return are the same.

+   Formerly known as Equitable  Variable Life Insurance Company Separate  
    Account FP.

                                     FSA-19
<PAGE>


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


NOTES TO FINANCIAL STATEMENTS -- (CONTINUED)

DECEMBER 31, 1996

RATES OF RETURN:
SP-FLEX
- -------
<TABLE>
<CAPTION>
                                                                                                                 AUGUST 31(A) TO
                                                          YEARS ENDED DECEMBER 31,                                DECEMBER 31,
                             -----------------------------------------------------------------------------------------------------
MONEY MARKET FUND              1996     1995     1994      1993     1992     1991      1990     1989     1988         1987
- -----------------              ----     ----     ----      ----     ----     ----      ----     ----     ----         ----
<S>                            <C>      <C>      <C>      <C>       <C>      <C>      <C>       <C>      <C>          <C>  
Gross return..............     5.33%    5.74%    4.02%    3.00%     3.56%    6.17%    8.24%     9.18%    7.32%        2.15%
Net return................     3.44%    3.86%    2.17%    1.13%     1.71%    4.29%    6.30%     7.24%    5.41%        1.62%

</TABLE>

                                                                    APRIL 1(A)
                                                                       TO
                                    YEARS ENDED DECEMBER 31,       DECEMBER 31,
INTERMEDIATE GOVERNMENT      --------------------------------------------------
SECURITIES FUND               1996    1995    1994    1993    1992      1991
- ---------------               ----    ----    ----    ----    ----      ----
Gross return..............    3.78%  13.33% (4.37)%  10.58%  5.60%     12.10%
Net return................    1.91%  11.31% (6.08)%   8.57%  3.71%     10.59%


                                                           SEPTEMBER 1(A)
                                     YEARS ENDED                TO
                                     DECEMBER 31,           DECEMBER 31,
                             ----------------------------------------------
QUALITY BOND FUND                 1996           1995           1994
- -----------------                 ----           ----           ----
Gross return..............        5.36%         17.02%         (2.20)%
Net return................        3.47%         14.94%         (2.35)%

<TABLE>
<CAPTION>

                                                                                                                 AUGUST 31(A) TO
                                                          YEARS ENDED DECEMBER 31,                                DECEMBER 31,
                             -----------------------------------------------------------------------------------------------------
HIGH YIELD FUND                1996     1995     1994      1993     1992     1991      1990     1989     1988         1987
- ---------------                ----     ----     ----      ----     ----     ----      ----     ----     ----         ----
<S>                           <C>      <C>      <C>       <C>      <C>      <C>      <C>        <C>      <C>          <C>  
Gross return..............    22.89%   19.92%   (2.79)%   23.15%   12.31%   24.46%   (1.12)%    5.13%    9.73%        1.95%
Net return................    20.68%   17.79%   (4.52)%   20.96%   10.30%   22.25%   (2.89)%    3.26%    7.78%        1.39%

</TABLE>


                                                            SEPTEMBER 1(A)
                                     YEARS ENDED                TO
                                     DECEMBER 31,           DECEMBER 31,
                             ----------------------------------------------
GROWTH & INCOME FUND              1996           1995           1994
- --------------------              ----           ----           ----
Gross return..............       20.09%         24.07%         (3.40)%
Net return................       17.93%         21.87%         (3.55)%

EQUITY INDEX FUND                 1996           1995           1994
- -----------------                 ----           ----           ----
Gross return..............       22.39%         36.48%         (2.54)%
Net return................       20.19%         34.06%         (2.69)%

<TABLE>
<CAPTION>
                                                                                                                 AUGUST 31(A) TO
                                                          YEARS ENDED DECEMBER 31,                                DECEMBER 31,
                             -----------------------------------------------------------------------------------------------------
COMMON STOCK FUND              1996     1995     1994      1993     1992     1991      1990     1989     1988         1987
- -----------------              ----     ----     ----      ----     ----     ----      ----     ----     ----         ----
<S>                           <C>      <C>      <C>       <C>       <C>     <C>      <C>       <C>      <C>         <C>     
Gross return..............    24.28%   32.45%   (2.14)%   24.84%    3.23%   37.87%   (8.12)%   25.59%   22.43%      (22.57)%
Net return................    22.04%   30.10%   (3.88)%   22.60%    1.38%   35.43%   (9.76)%   23.36%   20.26%      (23.00)%

GLOBAL FUND                    1996     1995     1994      1993     1992     1991      1990     1989     1988         1987
- -----------                    ----     ----     ----      ----     ----     ----      ----     ----     ----         ----
Gross return..............    14.60%   18.81%    5.23%    32.09%   (0.50)%  30.55%   (6.07)%   26.93%   10.88%      (11.40)%
Net return................    12.54%   16.70%    3.36%    29.77%   (2.28)%  28.23%   (7.75)%   24.67%    8.90%      (11.86)%

</TABLE>

                              YEARS ENDED   APRIL 3(A) TO
                              DECEMBER 31,  DECEMBER 31,
                             ------------------------------
INTERNATIONAL FUND                1996          1995
- ------------------                ----          ----
Gross return..............       9.82%         11.29%
Net return................       7.84%          9.82%

<TABLE>
<CAPTION>
                                                                                                                 AUGUST 31(A) TO
                                                          YEARS ENDED DECEMBER 31,                                DECEMBER 31,
                             -----------------------------------------------------------------------------------------------------
AGGRESSIVE STOCK FUND          1996     1995     1994      1993     1992     1991      1990     1989     1988         1987
- ---------------------          ----     ----     ----      ----     ----     ----      ----     ----     ----         ----
<S>                           <C>      <C>      <C>       <C>      <C>      <C>       <C>      <C>       <C>        <C>     
Gross return..............    22.20%   31.63%   (3.81)%   16.77%   (3.16)%  86.86%    8.17%    43.50%    1.17 %     (24.28)%
Net return................    20.00%   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 Fund. The gross return and the net return for the
    periods indicated are not annual rates of return.

+   Formerly known as Equitable Variable Life Insurance Company Separate Account FP.
</FN>
</TABLE>
                                     FSA-20
<PAGE>


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

NOTES TO FINANCIAL STATEMENTS -- (CONTINUED)

DECEMBER 31, 1996



                                    YEARS ENDED            SEPTEMBER 1(A) TO
ASSET ALLOCATION SERIES            DECEMBER 31,               DECEMBER 31,
CONSERVATIVE INVESTORS  ------------------------------------------------------
FUND                          1996              1995              1994
- ----                          ----              ----              ----
Gross return..........        5.21%            20.40%           (1.83)%
Net return............        3.32%            18.26%           (1.98)%

<TABLE>
<CAPTION>
                                                                                                                 AUGUST 31(A) TO
                                                        YEARS ENDED DECEMBER 31,                                  DECEMBER 31,
                        ----------------------------------------------------------------------------------------------------------
BALANCED FUND              1996     1995      1994      1993      1992     1991      1990      1989      1988         1987
- -------------              ----     ----      ----      ----      ----     ----      ----      ----      ----         ----
<S>                       <C>      <C>      <C>        <C>       <C>      <C>       <C>       <C>       <C>         <C>     
Gross return..........    11.68%   19.75%   (8.02)%    12.28%    (2.83)%  41.27%    0.24 %    25.83%    13.27%      (20.26)%
Net return............     9.67%   17.62%   (9.66)%    10.31%    (4.57)%  38.75%   (1.56)%    23.59%    11.25%      (20.71)%

</TABLE>

                                    YEARS ENDED            SEPTEMBER 1(A) TO
                                   DECEMBER 31,               DECEMBER 31,
GROWTH INVESTORS        ------------------------------------------------------
FUND                          1996              1995              1994
- ----                          ----              ----              ----
Gross return...........      12.61%            26.37%           (3.16)%
Net return.............      10.58%            24.12%           (3.31)%

- ----------

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

+   Formerly known as Equitable  Variable Life Insurance Company Separate  
    Account FP.

                                     FSA-21

<PAGE>





                        REPORT OF INDEPENDENT ACCOUNTANTS


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

In our opinion,  the  accompanying  consolidated  balance sheets and the related
consolidated  statements of earnings,  of shareholder's equity and of cash flows
present  fairly,  in  all  material  respects,  the  financial  position  of The
Equitable  Life  Assurance  Society  of the United  States and its  subsidiaries
("Equitable  Life") at  December  31,  1996 and 1995,  and the  results of their
operations  and their cash flows for each of the three years in the period ended
December 31, 1996, in conformity with generally accepted accounting  principles.
These  financial   statements  are  the   responsibility   of  Equitable  Life's
management;  our  responsibility  is to express  an  opinion on these  financial
statements  based on our audits.  We conducted our audits of these statements in
accordance with generally accepted auditing standards which require that we plan
and perform the audit to obtain reasonable assurance about whether the financial
statements are free of material misstatement.  An audit includes examining, on a
test basis,  evidence  supporting  the amounts and  disclosures in the financial
statements,  assessing the accounting  principles used and significant estimates
made by management and evaluating the overall financial statement  presentation.
We believe that our audits provide a reasonable basis for the opinion  expressed
above.

As discussed in Note 2 to the consolidated financial statements,  Equitable Life
changed its methods of accounting for long-duration participating life insurance
contracts and long-lived  assets in 1996,  for loan  impairments in 1995 and for
postemployment benefits in 1994.


Price Waterhouse LLP
New York, New York
February 10, 1997
                                      F-1

<PAGE>

            THE EQUITABLE LIFE ASSURANCE SOCIETY OF THE UNITED STATES
                           CONSOLIDATED BALANCE SHEETS
                           DECEMBER 31, 1996 AND 1995

<TABLE>
<CAPTION>
                                                                        1996                 1995
                                                                  -----------------    -----------------
                                                                              (IN MILLIONS)
<S>                                                               <C>                  <C>          
ASSETS
Investments:
  Fixed maturities:
    Available for sale, at estimated fair value.................   $    18,077.0        $    15,899.9
  Mortgage loans on real estate.................................         3,133.0              3,638.3
  Equity real estate............................................         3,297.5              3,916.2
  Policy loans..................................................         2,196.1              1,976.4
  Investment in and loans to affiliates.........................           685.0                636.6
  Other equity investments......................................           597.3                621.1
  Other invested assets.........................................           288.7                706.1
                                                                  -----------------    -----------------
      Total investments.........................................        28,274.6             27,394.6
Cash and cash equivalents.......................................           538.8                774.7
Deferred policy acquisition costs...............................         3,104.9              3,075.8
Amounts due from discontinued GIC Segment.......................           996.2              2,097.1
Other assets....................................................         2,552.2              2,718.1
Closed Block assets.............................................         8,495.0              8,582.1
Separate Accounts assets........................................        29,646.1             24,566.6
                                                                  -----------------    -----------------
TOTAL ASSETS....................................................   $    73,607.8        $    69,209.0
                                                                  =================    =================

LIABILITIES
Policyholders' account balances.................................   $    21,865.6        $    21,911.2
Future policy benefits and other policyholders' liabilities.....         4,416.6              4,007.3
Short-term and long-term debt...................................         1,766.9              1,899.3
Other liabilities...............................................         2,785.1              3,380.7
Closed Block liabilities........................................         9,091.3              9,221.4
Separate Accounts liabilities...................................        29,598.3             24,531.0
                                                                  -----------------    -----------------
      Total liabilities.........................................        69,523.8             64,950.9
                                                                  -----------------    -----------------

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

SHAREHOLDER'S EQUITY
Common stock, $1.25 par value 2.0 million shares 
  authorized, issued and outstanding............................             2.5                  2.5
Capital in excess of par value..................................         3,105.8              3,105.8
Retained earnings...............................................           798.7                788.4
Net unrealized investment gains.................................           189.9                396.5
Minimum pension liability.......................................           (12.9)               (35.1)
                                                                  -----------------    -----------------
      Total shareholder's equity................................         4,084.0              4,258.1
                                                                  -----------------    -----------------

TOTAL LIABILITIES AND SHAREHOLDER'S EQUITY......................   $    73,607.8        $    69,209.0
                                                                  =================    =================
</TABLE>

                 See Notes to Consolidated Financial Statements.

                                      F-2
<PAGE>

            THE EQUITABLE LIFE ASSURANCE SOCIETY OF THE UNITED STATES
                       CONSOLIDATED STATEMENTS OF EARNINGS
                  YEARS ENDED DECEMBER 31, 1996, 1995 AND 1994

<TABLE>
<CAPTION>
                                                                1996               1995               1994
                                                          -----------------  -----------------  -----------------
                                                                              (IN MILLIONS)
<S>                                                       <C>                <C>                <C>          
REVENUES
Universal life and investment-type product policy fee
  income................................................   $      874.0       $       788.2      $       715.0
Premiums................................................          597.6               606.8              625.6
Net investment income...................................        2,175.9             2,088.2            1,998.6
Investment (losses) gains, net..........................           (9.8)                5.3               91.8
Commissions, fees and other income......................        1,081.8               897.1              847.4
Contribution from the Closed Block......................          125.0               143.2              137.0
                                                          -----------------  -----------------  -----------------

      Total revenues....................................        4,844.5             4,528.8            4,415.4
                                                          -----------------  -----------------  -----------------

BENEFITS AND OTHER DEDUCTIONS
Interest credited to policyholders' account balances....        1,270.2             1,248.3            1,201.3
Policyholders' benefits.................................        1,317.7             1,008.6              914.9
Other operating costs and expenses......................        2,048.0             1,775.8            1,857.7
                                                          -----------------  -----------------  -----------------

      Total benefits and other deductions...............        4,635.9             4,032.7            3,973.9
                                                          -----------------  -----------------  -----------------

Earnings from continuing operations before Federal
  income taxes, minority interest and cumulative
  effect of accounting change...........................          208.6               496.1              441.5
Federal income taxes....................................            9.7               120.5              100.2
Minority interest in net income of consolidated
  subsidiaries..........................................           81.7                62.8               50.4
                                                          -----------------  -----------------  -----------------
Earnings from continuing operations before
  cumulative effect of accounting change................          117.2               312.8              290.9
Discontinued operations, net of Federal income taxes....          (83.8)                -                  -
Cumulative effect of accounting change, net of Federal
  income taxes..........................................          (23.1)                -                (27.1)
                                                          -----------------  -----------------  -----------------

Net Earnings............................................   $       10.3       $       312.8      $       263.8
                                                          =================  =================  =================
</TABLE>


                 See Notes to Consolidated Financial Statements.

                                      F-3
<PAGE>

            THE EQUITABLE LIFE ASSURANCE SOCIETY OF THE UNITED STATES
                 CONSOLIDATED STATEMENTS OF SHAREHOLDER'S EQUITY
                  YEARS ENDED DECEMBER 31, 1996, 1995 AND 1994

<TABLE>
<CAPTION>
                                                                      1996               1995               1994
                                                                -----------------  -----------------  -----------------
                                                                                    (IN MILLIONS)

<S>                                                             <C>                <C>                <C>          
Common stock, at par value, beginning and end of year.........   $        2.5       $         2.5      $         2.5
                                                                -----------------  -----------------  -----------------

Capital in excess of par value, beginning of year as
  previously reported.........................................        2,913.6             2,913.6            2,613.6
Cumulative effect on prior years of retroactive restatement
  for accounting change.......................................          192.2               192.2              192.2
                                                                -----------------  -----------------  -----------------
Capital in excess of par value, beginning of year as restated.        3,105.8             3,105.8            2,805.8
Additional capital in excess of par value.....................            -                   -                300.0
                                                                -----------------  -----------------  -----------------
Capital in excess of par value, end of year...................        3,105.8             3,105.8            3,105.8
                                                                -----------------  -----------------  -----------------

Retained earnings, beginning of year as previously reported...          781.6               484.0              217.6
Cumulative effect on prior years of retroactive restatement
  for accounting change.......................................            6.8                (8.4)              (5.8)
                                                                -----------------  -----------------  -----------------
Retained earnings, beginning of year as restated..............          788.4               475.6              211.8
Net earnings..................................................           10.3               312.8              263.8
                                                                -----------------  -----------------  -----------------
Retained earnings, end of year................................          798.7               788.4              475.6
                                                                -----------------  -----------------  -----------------

Net unrealized investment gains (losses), beginning of year
  as previously reported......................................          338.2              (203.0)             131.9
Cumulative effect on prior years of retroactive restatement
  for accounting change.......................................           58.3               (17.5)              12.7
                                                                -----------------  -----------------  -----------------
Net unrealized investment gains (losses), beginning of
  year as restated............................................          396.5              (220.5)             144.6
Change in unrealized investment (losses) gains................         (206.6)              617.0             (365.1)
                                                                -----------------  -----------------  -----------------
Net unrealized investment gains (losses), end of year.........          189.9               396.5             (220.5)
                                                                -----------------  -----------------  -----------------

Minimum pension liability, beginning of year..................          (35.1)               (2.7)             (15.0)
Change in minimum pension liability...........................           22.2               (32.4)              12.3
                                                                -----------------  -----------------  -----------------
Minimum pension liability, end of year........................          (12.9)              (35.1)              (2.7)
                                                                -----------------  -----------------  -----------------

TOTAL SHAREHOLDER'S EQUITY, END OF YEAR.......................   $    4,084.0       $     4,258.1      $     3,360.7
                                                                =================  =================  =================
</TABLE>


                 See Notes to Consolidated Financial Statements.

                                      F-4
<PAGE>

            THE EQUITABLE LIFE ASSURANCE SOCIETY OF THE UNITED STATES
                      CONSOLIDATED STATEMENTS OF CASH FLOWS
                  YEARS ENDED DECEMBER 31, 1996, 1995 AND 1994

<TABLE>
<CAPTION>
                                                                      1996               1995               1994
                                                                -----------------  -----------------  -----------------
                                                                                    (IN MILLIONS)

<S>                                                             <C>                <C>                <C>          
Net earnings..................................................   $       10.3       $       312.8      $       263.8
Adjustments to reconcile net earnings to net cash
  provided by operating activities:
  Interest credited to policyholders' account balances........        1,270.2             1,248.3            1,201.3
  Universal life and investment-type policy fee income........         (874.0)             (788.2)            (715.0)
  Investment losses (gains)...................................            9.8                (5.3)             (91.8)
  Change in Federal income taxes payable......................         (197.1)              221.6               38.3
  Other, net..................................................          364.4               127.3              (19.4)
                                                                -----------------  -----------------  -----------------

Net cash provided by operating activities.....................          583.6             1,116.5              677.2
                                                                -----------------  -----------------  -----------------

Cash flows from investing activities:
  Maturities and repayments...................................        2,275.1             1,897.4            2,323.8
  Sales.......................................................        8,964.3             8,867.1            5,816.6
  Return of capital from joint ventures and limited
    partnerships..............................................           78.4                65.2               39.0
  Purchases...................................................      (12,559.6)          (11,675.5)          (7,564.7)
  Decrease (increase) in loans to discontinued GIC Segment....        1,017.0             1,226.9              (40.0)
  Other, net..................................................           56.7              (624.7)            (478.1)
                                                                -----------------  -----------------  -----------------

Net cash (used) provided by investing activities..............         (168.1)             (243.6)              96.6
                                                                -----------------  -----------------  -----------------

Cash flows from financing activities:
  Policyholders' account balances:
    Deposits..................................................        1,925.4             2,586.5            2,082.5
    Withdrawals...............................................       (2,385.2)           (2,657.1)          (2,864.4)
  Net decrease in short-term financings.......................            (.3)              (16.4)            (173.0)
  Additions to long-term debt.................................            -                 599.7               51.8
  Repayments of long-term debt................................         (124.8)              (40.7)            (199.8)
  Proceeds from issuance of Alliance units....................            -                   -                100.0
  Payment of obligation to fund accumulated deficit of
    discontinued GIC Segment..................................            -              (1,215.4)               -
  Capital contribution from the Holding Company...............            -                   -                300.0
  Other, net..................................................          (66.5)              (48.4)              26.5
                                                                -----------------  -----------------  -----------------

Net cash (used) by financing activities.......................         (651.4)             (791.8)            (676.4)
                                                                -----------------  -----------------  -----------------

Change in cash and cash equivalents...........................         (235.9)               81.1               97.4
Cash and cash equivalents, beginning of year..................          774.7               693.6              596.2
                                                                -----------------  -----------------  -----------------

Cash and Cash Equivalents, End of Year........................   $      538.8       $       774.7      $       693.6
                                                                =================  =================  =================

Supplemental cash flow information
  Interest Paid...............................................   $      109.9       $        89.6      $        34.9
                                                                =================  =================  =================
  Income Taxes (Refunded) Paid................................   $      (10.0)      $       (82.7)     $        49.2
                                                                =================  =================  =================
</TABLE>


                 See Notes to Consolidated Financial Statements.

                                      F-5
<PAGE>

            THE EQUITABLE LIFE ASSURANCE SOCIETY OF THE UNITED STATES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


 1)     ORGANIZATION

        The Equitable  Life Assurance  Society of the United States  ("Equitable
        Life") converted to a stock life insurance  company on July 22, 1992 and
        became a wholly owned subsidiary of The Equitable Companies Incorporated
        (the  "Holding   Company").   Equitable  Life's  insurance  business  is
        conducted  principally  by  Equitable  Life and its  wholly  owned  life
        insurance   subsidiary,   Equitable   Variable  Life  Insurance  Company
        ("EVLICO").  Effective January 1, 1997, EVLICO was merged into Equitable
        Life, which will continue to conduct the Company's  insurance  business.
        Equitable Life's  investment  management  business,  which comprises the
        Investment  Services  segment,  is  conducted  principally  by  Alliance
        Capital Management L.P.  ("Alliance"),  Equitable Real Estate Investment
        Management,  Inc.  ("EREIM")  and  Donaldson,  Lufkin &  Jenrette,  Inc.
        ("DLJ"), an investment banking and brokerage affiliate. AXA-UAP ("AXA"),
        a French  holding  company for an  international  group of insurance and
        related financial services  companies,  is the Holding Company's largest
        shareholder,  owning  approximately  60.8% at  December  31, 1996 (63.6%
        assuming conversion of Series E Convertible  Preferred Stock held by AXA
        and 54.4% if all  securities  convertible  into,  and options on, common
        stock were to be converted or exercised).

 2)     SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

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

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

        The accompanying  consolidated financial statements include the accounts
        of  Equitable  Life and its  wholly  owned life  insurance  subsidiaries
        (collectively,   the  "Insurance  Group");  non-insurance  subsidiaries,
        principally  Alliance,  an investment advisory subsidiary,  and EREIM, a
        real estate investment management subsidiary; and those partnerships and
        joint ventures in which Equitable Life or its  subsidiaries  has control
        and  a  majority   economic   interest   (collectively,   including  its
        consolidated  subsidiaries,  the "Company"). The Company's investment in
        DLJ is reported on the equity basis of  accounting.  Closed Block assets
        and   liabilities  and  results  of  operations  are  presented  in  the
        consolidated  financial  statements  as single  line items (see Note 6).
        Unless specifically stated, all disclosures  contained herein supporting
        the consolidated  financial  statements exclude the Closed Block related
        amounts.

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

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

        The years  "1996,"  "1995" and "1994" refer to the years ended  December
        31, 1996, 1995 and 1994, respectively.

        Certain  reclassifications  have been made in the amounts  presented for
        prior periods to conform these periods with the 1996 presentation.

                                      F-6
<PAGE>

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

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

        Assets  allocated to the Closed Block inure solely to the benefit of the
        holders of policies  included in the Closed Block and will not revert to
        the  benefit  of  the  Holding  Company.  The  plan  of  demutualization
        prohibits  the  reallocation,  transfer,  borrowing or lending of assets
        between the Closed Block and other portions of Equitable  Life's General
        Account,  any of its Separate  Accounts or to any affiliate of Equitable
        Life  without the approval of the New York  Superintendent  of Insurance
        (the "Superintendent").  Closed Block assets and liabilities are carried
        on the same basis as similar assets and liabilities  held in the General
        Account. The excess of Closed Block liabilities over Closed Block assets
        represents the expected  future  post-tax  contribution  from the Closed
        Block which would be  recognized  in income over the period the policies
        and contracts in the Closed Block remain in force.

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

        In 1991,  the Company's  management  adopted a plan to  discontinue  the
        business  operations  of  the  GIC  Segment,  consisting  of  the  Group
        Non-Participating Wind-Up Annuities ("Wind-Up Annuities") and Guaranteed
        Interest Contract ("GIC") lines of business.  The Company  established a
        pre-tax  provision  for the  estimated  future losses of the GIC line of
        business  and a premium  deficiency  reserve for the Wind-Up  Annuities.
        Subsequent losses incurred have been charged to the two loss provisions.
        Management  reviews the  adequacy  of the  allowance  and  reserve  each
        quarter. During the fourth quarter 1996 review, management determined it
        was necessary to increase the  allowance  for expected  future losses of
        the  GIC  Segment.  Management  believes  the  loss  provisions  for GIC
        contracts  and Wind-Up  Annuities  at December  31, 1996 are adequate to
        provide  for all  future  losses;  however,  the  determination  of loss
        provisions  continues  to  involve  numerous  estimates  and  subjective
        judgments regarding the expected performance of discontinued  operations
        investment  assets.  There can be no assurance  the losses  provided for
        will not differ from the losses ultimately realized (See Note 7).

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

        In 1996, the Company changed its method of accounting for  long-duration
        participating  life  insurance  contracts,  primarily  within the Closed
        Block,  in  accordance  with the  provisions  prescribed by Statement of
        Financial   Accounting  Standards  ("SFAS")  No.  120,  "Accounting  and
        Reporting  by  Mutual  Life  Insurance   Enterprises  and  by  Insurance
        Enterprises  for Certain  Long-Duration  Participating  Contracts".  The
        effect of this change,  including the impact on the Closed Block, was to
        increase earnings from continuing operations before cumulative effect of
        accounting change by $19.2 million, net of Federal income taxes of $10.3
        million for 1996.  The financial  statements for 1995 and 1994 have been
        retroactively  restated  for the change  which  resulted  in an increase
        (decrease) in earnings before  cumulative effect of accounting change of
        $15.2 million,  net of Federal income taxes of $8.2 million,  and $(2.6)
        million,   net  of  Federal   income  tax   benefit  of  $1.0   million,
        respectively.  Shareholder's  equity  increased  $199.1  million  as  of
        January 1, 1994 for the  effect of  retroactive  application  of the new
        method.  (See  "Deferred  Policy  Acquisition  Costs,"   "Policyholders'
        Account Balances and Future Policy Benefits" and Note 6.)

        The Company implemented SFAS No. 121,  "Accounting for the Impairment of
        Long-Lived  Assets and for  Long-Lived  Assets to be Disposed Of," as of
        January 1, 1996. The statement  requires  long-lived  assets and certain
        identifiable  intangibles be reviewed for impairment  whenever events or
        changes in circumstances

                                      F-7
<PAGE>

        indicate  the  carrying  value of such  assets  may not be  recoverable.
        Effective with SFAS No. 121's adoption,  impaired real estate is written
        down to fair value with the impairment loss being included in investment
        gains  (losses),  net.  Before  implementing  SFAS  No.  121,  valuation
        allowances  on real  estate  held  for the  production  of  income  were
        computed  using the forecasted  cash flows of the respective  properties
        discounted at a rate equal to the Company's cost of funds.  The adoption
        of the  statement  resulted in the release of  valuation  allowances  of
        $152.4 million and recognition of impairment losses of $144.0 million on
        real estate held and used. Real estate which management has committed to
        disposing of by sale or  abandonment  is classified as real estate to be
        disposed  of.  Valuation  allowances  on real  estate to be  disposed of
        continue  to be  computed  using the lower of  estimated  fair  value or
        depreciated cost, net of disposition  costs.  Implementation of the SFAS
        No. 121 impairment  requirements relative to other assets to be disposed
        of  resulted  in a charge  for the  cumulative  effect of an  accounting
        change of $23.1  million,  net of a Federal  income tax benefit of $12.4
        million,  due to the  writedown  to fair value of building  improvements
        relating to facilities being vacated beginning in 1996.

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

        Beginning  coincident  with  issuance of SFAS No. 115,  "Accounting  for
        Certain  Investments  in Debt  and  Equity  Securities,"  implementation
        guidance in November  1995,  the Financial  Accounting  Standards  Board
        ("FASB") permitted  companies a one-time  opportunity,  through December
        31, 1995, to reassess the  appropriateness  of the classification of all
        securities  held  at  that  time.  On  December  1,  1995,  the  Company
        transferred  $4,794.9  million  of  securities  classified  as  held  to
        maturity to the available for sale portfolio. As a result,  consolidated
        shareholder's equity increased by $149.4 million, net of deferred policy
        acquisition costs ("DAC"),  amounts  attributable to participating group
        annuity contracts and deferred Federal income taxes.

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

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

        The FASB issued SFAS No. 123, "Accounting for Stock-Based Compensation,"
        which permits  entities to recognize as expense over the vesting  period
        the  fair  value of all  stock-based  awards  on the  date of grant  or,
        alternatively,  to  continue  to  apply  the  provisions  of  Accounting
        Principles Board ("APB") Opinion No. 25, "Accounting for Stock Issued to
        Employees,"  and  related  interpretations.  Companies  which  elect  to
        continue to apply APB  Opinion No. 25 must  provide pro forma net income
        disclosures  for employee  stock  option  grants made in 1995 and future
        years as if the fair-value-based method defined in SFAS No. 123 had been
        applied.  The Company  accounts for stock option plans  sponsored by the
        Holding  Company,  DLJ and Alliance in accordance with the provisions of
        APB Opinion No. 25 (see Note 21).

                                      F-8
<PAGE>

        In June 1996,  the FASB issued SFAS No. 125,  "Accounting  for Transfers
        and Servicing of Financial Assets and  Extinguishments  of Liabilities".
        SFAS No. 125 specifies the  accounting  and reporting  requirements  for
        transfers  of financial  assets,  the  recognition  and  measurement  of
        servicing  assets and  liabilities and  extinguishments  of liabilities.
        SFAS No. 125 is effective for transactions  occurring after December 31,
        1996 and is to be applied  prospectively.  In  December  1996,  the FASB
        issued  SFAS  No.  127,  "Deferral  of the  Effective  Date  of  Certain
        Provisions  of FASB  Statement  No.  125," which defers for one year the
        effective  date  of  provisions   relating  to  secured  borrowings  and
        collateral and transfers of financial assets that are part of repurchase
        agreements,  dollar-roll,  securities lending and similar  transactions.
        Management has not yet determined  the effect of  implementing  SFAS No.
        125.

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

        Fixed  maturities  identified  as  available  for sale are  reported  at
        estimated fair value. The amortized cost of fixed maturities is adjusted
        for impairments in value deemed to be other than temporary.

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

        Real estate,  including real estate acquired in satisfaction of debt, is
        stated at  depreciated  cost less valuation  allowances.  At the date of
        foreclosure (including in-substance  foreclosure),  real estate acquired
        in satisfaction of debt is valued at estimated fair value. Impaired real
        estate is  written  down to fair value  with the  impairment  loss being
        included in investment gains (losses) net. Valuation  allowances on real
        estate  available  for sale are  computed  using  the  lower of  current
        estimated  fair value or depreciated  cost,  net of  disposition  costs.
        Prior to the  adoption of SFAS No.  121,  valuation  allowances  on real
        estate  held for the  production  of  income  were  computed  using  the
        forecasted cash flows of the respective  properties discounted at a rate
        equal to the Company's cost of funds.

        Policy loans are stated at unpaid principal balances.

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

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

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

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

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

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

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

                                      F-9
<PAGE>

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

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

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

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

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

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

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

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

        The  costs  of  acquiring   new   business,   principally   commissions,
        underwriting,  agency and policy issue expenses,  all of which vary with
        and  are  primarily  related  to the  production  of new  business,  are
        deferred. DAC is 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,  DAC  is
        amortized  over the expected  total life of the contract  group (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 DAC of
        revisions  to  estimated  gross  profits is reflected in earnings in the
        period such estimated  gross profits are revised.  The effect on the DAC
        asset that would result from realization of unrealized gains (losses) is
        recognized  with an offset to unrealized  gains (losses) in consolidated
        shareholder's equity as of the balance sheet date.

        For participating  traditional life policies (substantially all of which
        are in the Closed Block),  DAC is amortized over the expected total life
        of the contract group (40 years) as a constant  percentage  based on the
        present  value of the  estimated  gross  margin  amounts  expected to be
        realized  over the life of the contracts  using the expected  investment
        yield. At December 31, 1996, the expected  investment  yield ranged from
        7.30% grading to 7.68% over 13 years.  Estimated  gross margin  includes
        anticipated   premiums   and   investment   results   less   claims  and
        administrative  expenses,  changes in the net level premium  reserve and
        expected  annual  policyholder  dividends.  Deviations of actual results
        from  estimated  experience are reflected in earnings in the period such
        deviations  occur.  The effect on the DAC 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.

                                      F-10
<PAGE>

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

        For  individual  health  benefit  insurance,  DAC is amortized  over the
        expected  average  life of the  contracts  (10 years  for major  medical
        policies  and  20  years  for  disability  income  ("DI")  products)  in
        proportion  to  anticipated  premium  revenue  at time of issue.  In the
        fourth quarter of 1996, the DAC related to DI contracts  issued prior to
        July 1993 was written off.

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

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

        For  participating  traditional  life  policies,  future policy  benefit
        liabilities are calculated using a net level premium method on the basis
        of actuarial assumptions equal to guaranteed mortality and dividend fund
        interest  rates.  The  liability  for annual  dividends  represents  the
        accrual of annual dividends  earned.  Terminal  dividends are accrued in
        proportion to gross margins over the life of the contract.

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

        During  the  fourth  quarter  of  1996,  a  loss  recognition  study  on
        participating group annuity contracts and conversion annuities ("Pension
        Par") was completed  which  included  management's  revised  estimate of
        assumptions, including expected mortality and future investment returns.
        The  study's  results   prompted   management  to  establish  a  premium
        deficiency reserve which decreased  earnings from continuing  operations
        and net earnings by $47.5 million ($73.0 million pre-tax).

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

        During  the  fourth  quarter  of  1996,  the  Company  completed  a loss
        recognition  study of the DI business  which  incorporated  management's
        revised  estimates  of  future  experience  with  regard  to  morbidity,
        investment  returns,   claims  and  administration  expenses  and  other
        factors.  The study  indicated DAC was not  recoverable and the reserves
        were  not  sufficient.  Earnings  from  continuing  operations  and  net
        earnings  decreased  by $208.0  million  ($320.0  million  pre-tax) as a
        result of  strengthening  DI reserves by $175.0  million and writing off
        unamortized  DAC of $145.0  million.  The  determination  of DI reserves
        requires  making  assumptions  and  estimates  relating  to a variety of
        factors,  including  morbidity and interest rates, claims experience and
        lapse

                                      F-11
<PAGE>

        rates based on then known facts and circumstances. Such factors as claim
        incidence  and  termination  rates can be  affected  by  changes  in the
        economic,  legal  and  regulatory  environments  and work  ethic.  While
        management believes its DI reserves have been calculated on a reasonable
        basis and are  adequate,  there  can be no  assurance  reserves  will be
        sufficient to provide for future liabilities.

        Claim reserves and  associated  liabilities  for  individual  disability
        income and major medical policies were $711.8 million and $639.6 million
        at December 31, 1996 and 1995, respectively (excluding $175.0 million of
        reserve  strengthening in 1996).  Incurred benefits  (benefits paid plus
        changes in claim reserves) and benefits paid for individual DI and major
        medical policies  (excluding $175.0 million of reserve  strengthening in
        1996) are summarized as follows:

<TABLE>
<CAPTION>
                                                                  1996               1995                1994
                                                            -----------------   ----------------   -----------------
                                                                                 (IN MILLIONS)
        <S>                                                 <C>                 <C>                <C>         
        Incurred benefits related to current year..........  $       189.0       $      176.0       $      188.6
        Incurred benefits related to prior years...........           69.1               67.8               28.7
                                                            -----------------   ----------------   -----------------
        Total Incurred Benefits............................  $       258.1       $      243.8       $      217.3
                                                            =================   ================   =================
        Benefits paid related to current year..............  $        32.6       $       37.0       $       43.7
        Benefits paid related to prior years...............          153.3              137.8              132.3
                                                            -----------------   ----------------   -----------------
        Total Benefits Paid................................  $       185.9       $      174.8       $      176.0
                                                            =================   ================   =================
</TABLE>

        Policyholders' Dividends
        ------------------------

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

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

        At December 31, 1996,  participating  policies,  including  those in the
        Closed Block, represent  approximately 24.2% ($52.3 billion) of directly
        written life insurance in force, net of amounts ceded.

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

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

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

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

                                      F-12
<PAGE>

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

        The investment results of Separate Accounts on which the Insurance Group
        does not bear the  investment  risk are  reflected  directly in Separate
        Accounts  liabilities.  For 1996, 1995 and 1994,  investment  results of
        such  Separate  Accounts  were $2,970.6  million,  $1,963.2  million and
        $665.2 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  on all  Separate  Accounts  are
        included in revenues.

                                      F-13
<PAGE>

 3)     INVESTMENTS

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

<TABLE>
<CAPTION>
                                                                        GROSS               GROSS
                                                   AMORTIZED          UNREALIZED         UNREALIZED         ESTIMATED
                                                      COST              GAINS              LOSSES           FAIR VALUE
                                                -----------------  -----------------   ----------------   ---------------
                                                                             (IN MILLIONS)
        <S>                                     <C>                <C>                 <C>                <C>         
        DECEMBER 31, 1996
        -----------------
        Fixed Maturities:
          Available for Sale:
            Corporate..........................  $    13,645.2      $       451.5       $      121.0       $   13,975.7
            Mortgage-backed....................        2,015.9               11.2               20.3            2,006.8
            U.S. Treasury securities and
              U.S. government and
              agency securities................        1,539.4               39.2               19.3            1,559.3
            States and political subdivisions..           77.0                4.5                -                 81.5
            Foreign governments................          302.6               18.0                2.2              318.4
            Redeemable preferred stock.........          139.1                3.3                7.1              135.3
                                                -----------------  -----------------   ----------------   ---------------
        Total Available for Sale...............  $    17,719.2      $       527.7       $      169.9       $   18,077.0
                                                =================  =================   ================   ===============
        Equity Securities:
          Common stock.........................  $        98.7      $        49.3       $       17.7       $      130.3
                                                =================  =================   ================   ===============

        December 31, 1995
        -----------------
        Fixed Maturities:
          Available for Sale:
            Corporate..........................  $    10,910.7      $       617.6       $      118.1       $   11,410.2
            Mortgage-backed....................        1,838.0               31.2                1.2            1,868.0
            U.S. Treasury securities and
              U.S. government and
              agency securities................        2,257.0               77.8                4.1            2,330.7
            States and political subdivisions..           45.7                5.2                -                 50.9
            Foreign governments................          124.5               11.0                 .2              135.3
            Redeemable preferred stock.........          108.1                5.3                8.6              104.8
                                                -----------------  -----------------   ----------------   ---------------
        Total Available for Sale...............  $    15,284.0      $       748.1       $      132.2       $   15,899.9
                                                =================  =================   ================   ===============
        Equity Securities:
          Common stock.........................  $        97.3      $        49.1       $       18.0       $      128.4
                                                =================  =================   ================   ===============
</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, the Company has
        determined  an  estimated  fair  value  using  a  discounted  cash  flow
        approach, including provisions for credit risk, generally based upon the
        assumption  such  securities  will be held to maturity.  Estimated  fair
        value for equity  securities,  substantially  all of which do not have a
        readily  ascertainable market value, has been determined by the Company.
        Such estimated fair values do not  necessarily  represent the values for
        which  these  securities  could  have  been  sold  at the  dates  of the
        consolidated  balance sheets. At December 31, 1996 and 1995,  securities
        without a readily ascertainable market value having an amortized cost of
        $3,915.7 million and $3,748.9 million,  respectively, had estimated fair
        values of $4,024.6 million and $3,981.8 million, respectively.

                                      F-14
<PAGE>

        The contractual maturity of bonds at December 31, 1996 is shown below:

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

        Due in one year or less...........  $      539.6       $      542.5
        Due in years two through five.....       2,776.2            2,804.0
        Due in years six through ten......       6,044.7            6,158.1
        Due after ten years...............       6,203.7            6,430.3
        Mortgage-backed securities........       2,015.9            2,006.8
                                           ----------------   -----------------
        Total.............................  $   17,580.1       $   17,941.7
                                           ================   =================

        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.

        The  Insurance  Group's fixed  maturity  investment  portfolio  includes
        corporate high yield  securities  consisting of public high yield bonds,
        redeemable  preferred  stocks and directly  negotiated debt in leveraged
        buyout  transactions.  The Insurance  Group seeks to minimize the higher
        than normal credit risks  associated  with such securities by monitoring
        the total  investments  in any single  issuer or total  investment  in a
        particular  industry  group.  Certain  of  these  corporate  high  yield
        securities are classified as other than investment  grade by the various
        rating  agencies,  i.e., a rating below Baa or National  Association  of
        Insurance Commissioners ("NAIC") designation of 3 (medium grade), 4 or 5
        (below  investment  grade) or 6 (in or near  default).  At December  31,
        1996,  approximately 14.20% of the $17,563.7 million aggregate amortized
        cost of bonds held by the  Insurance  Group were  considered to be other
        than investment grade.

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

        The Company has  restructured  or  modified  the terms of certain  fixed
        maturity  investments.  The fixed maturity  portfolio includes amortized
        costs of $5.5  million and $15.9  million at December 31, 1996 and 1995,
        respectively,  of such  restructured  securities.  These amounts include
        fixed  maturities  which are in default as to principal  and/or interest
        payments,  are to be restructured pursuant to commenced  negotiations or
        where the  borrowers  went into  bankruptcy  subsequent  to  acquisition
        (collectively,  "problem  fixed  maturities")  of $2.2  million and $1.6
        million as of December 31, 1996 and 1995,  respectively.  Gross interest
        income that would have been  recorded in  accordance  with the  original
        terms of restructured  fixed maturities  amounted to $1.4 million,  $3.0
        million and $7.5  million in 1996,  1995 and 1994,  respectively.  Gross
        interest  income on these fixed  maturities  included in net  investment
        income  aggregated $1.3 million,  $2.9 million and $6.8 million in 1996,
        1995 and 1994, respectively.

                                      F-15
<PAGE>

        Investment valuation allowances and changes thereto are shown below:

<TABLE>
<CAPTION>
                                                                  1996               1995                1994
                                                            -----------------   ----------------   -----------------
                                                                                 (IN MILLIONS)
        <S>                                                 <C>                 <C>                <C>         
        Balances, beginning of year........................  $       325.3       $      284.9       $      355.6
        SFAS No. 121 release...............................         (152.4)               -                  -
        Additions charged to income........................          125.0              136.0               51.0
        Deductions for writedowns and
          asset dispositions...............................         (160.8)             (95.6)            (121.7)
                                                            -----------------   ----------------   -----------------
        Balances, End of Year..............................  $       137.1       $      325.3       $      284.9
                                                            =================   ================   =================
        Balances, end of year comprise:
          Mortgage loans on real estate....................  $        50.4       $       65.5       $       64.2
          Equity real estate...............................           86.7              259.8              220.7
                                                            -----------------   ----------------   -----------------
        Total..............................................  $       137.1       $      325.3       $      284.9
                                                            =================   ================   =================
</TABLE>

        At December 31, 1996, 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 $25.0 million
        of fixed maturities and $2.6 million of mortgage loans on real estate.

        At  December  31,  1996 and 1995,  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 $12.4  million  (0.4% of total
        mortgage loans on real estate) and $87.7 million (2.4% 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  $388.3
        million and $531.5 million at December 31, 1996 and 1995,  respectively.
        These amounts include $1.0 million and $3.8 million of problem  mortgage
        loans on real estate at December 31, 1996 and 1995, 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 $35.5 million, $52.1 million and $44.9 million in 1996, 1995
        and 1994, respectively. Gross interest income on these loans included in
        net investment income aggregated $28.2 million,  $37.4 million and $32.8
        million in 1996, 1995 and 1994, respectively.

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

<TABLE>
<CAPTION>
                                                                                         DECEMBER 31,
                                                                            ----------------------------------------
                                                                                   1996                 1995
                                                                            -------------------  -------------------
                                                                                         (IN MILLIONS)

        <S>                                                                 <C>                  <C>           
        Impaired mortgage loans with provision for losses..................  $        340.0       $        310.1
        Impaired mortgage loans with no provision for losses...............           122.3                160.8
                                                                            -------------------  -------------------
        Recorded investment in impaired mortgage loans.....................           462.3                470.9
        Provision for losses...............................................            46.4                 62.7
                                                                            -------------------  -------------------
        Net Impaired Mortgage Loans........................................  $        415.9       $        408.2
                                                                            ===================  ===================
</TABLE>

        Impaired mortgage loans with no provision for losses are loans where the
        fair value of the  collateral  or the net present  value of the expected
        future cash flows  related to 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

                                      F-16
<PAGE>

        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  1996 and 1995,  respectively,  the  Company's  average  recorded
        investment  in  impaired  mortgage  loans was $552.1  million and $429.0
        million.  Interest  income  recognized on these impaired  mortgage loans
        totaled $38.8 million and $27.9 million for 1996 and 1995, respectively,
        including $17.9 million and $13.4 million recognized on a cash basis.

        The Insurance Group's investment in equity real estate is through direct
        ownership  and through  investments  in real estate joint  ventures.  At
        December  31, 1996 and 1995,  the  carrying  value of equity real estate
        available  for sale  amounted  to $345.6  million  and  $255.5  million,
        respectively.  For 1996,  1995 and 1994,  respectively,  real  estate of
        $58.7  million,  $35.3  million  and  $189.8  million  was  acquired  in
        satisfaction  of debt. At December 31, 1996 and 1995,  the Company owned
        $771.7 million and $862.7 million, respectively, of real estate acquired
        in satisfaction of debt.

        Depreciation of real estate is computed using the  straight-line  method
        over the estimated useful lives of the properties, which generally range
        from 40 to 50 years.  Accumulated depreciation on real estate was $587.5
        million and $662.4 million at December 31, 1996 and 1995,  respectively.
        Depreciation  expense  on real  estate  totaled  $91.8  million,  $121.7
        million and $117.0 million for 1996, 1995 and 1994,  respectively.  As a
        result  of  the   implementation   of  SFAS  No.  121,  during  1996  no
        depreciation  expense has been  recorded on real  estate  available  for
        sale.

                                      F-17
<PAGE>

 4)     JOINT VENTURES AND PARTNERSHIPS

        Summarized combined financial  information of real estate joint ventures
        (34 and 38  individual  ventures  as of  December  31,  1996  and  1995,
        respectively) and of limited  partnership  interests accounted for under
        the equity  method,  in which the  Company  has an  investment  of $10.0
        million  or  greater  and an equity  interest  of 10% or  greater  is as
        follows:

<TABLE>
<CAPTION>
                                                                                           DECEMBER 31,
                                                                                ------------------------------------
                                                                                     1996                1995
                                                                                ----------------   -----------------
                                                                                           (IN MILLIONS)
        <S>                                                                     <C>                <C>         
        FINANCIAL POSITION
        Investments in real estate, at depreciated cost........................  $    1,883.7       $    2,684.1
        Investments in securities, generally at estimated fair value...........       2,430.6            2,459.8
        Cash and cash equivalents..............................................          98.0              489.1
        Other assets...........................................................         427.0              270.8
                                                                                ----------------   -----------------
        Total assets...........................................................       4,839.3            5,903.8
                                                                                ----------------   -----------------
        Borrowed funds - third party...........................................       1,574.3            1,782.3
        Borrowed funds - the Company...........................................         137.9              220.5
        Other liabilities......................................................         415.8              593.9
                                                                                ----------------   -----------------
        Total liabilities......................................................       2,128.0            2,596.7
                                                                                ----------------   -----------------

        Partners' Capital......................................................  $    2,711.3       $    3,307.1
                                                                                ================   =================

        Equity in partners' capital included above.............................  $      806.8       $      902.2
        Equity in limited partnership interests not included above.............         201.8              212.8
        Other..................................................................           9.8                8.9
                                                                                ----------------   -----------------
        Carrying Value.........................................................  $    1,018.4       $    1,123.9
                                                                                ================   =================
</TABLE>

<TABLE>
<CAPTION>
                                                                  1996               1995                1994
                                                            -----------------   ----------------   -----------------
                                                                                 (IN MILLIONS)
        <S>                                                 <C>                 <C>                <C>         
        STATEMENTS OF EARNINGS
        Revenues of real estate joint ventures.............  $       348.9       $      463.5       $      537.7
        Revenues of other limited partnership interests....          386.1              242.3              103.4
        Interest expense - third party.....................         (111.0)            (135.3)            (114.9)
        Interest expense - the Company.....................          (30.0)             (41.0)             (36.9)
        Other expenses.....................................         (282.5)            (397.7)            (430.9)
                                                            -----------------   ----------------   -----------------
        Net Earnings.......................................  $       311.5       $      131.8       $       58.4
                                                            =================   ================   =================
        Equity in net earnings included above..............  $        73.9       $       49.1       $       18.9
        Equity in net earnings of limited partnerships
          interests not included above.....................           35.8               44.8               25.3
        Other..............................................             .9                1.0                1.8
                                                            -----------------   ----------------   -----------------
        Total Equity in Net Earnings.......................  $       110.6       $       94.9       $       46.0
                                                            =================   ================   =================
</TABLE>

                                      F-18
<PAGE>

 5)     NET INVESTMENT INCOME AND INVESTMENT GAINS (LOSSES)

        The sources of net investment income are summarized as follows:

<TABLE>
<CAPTION>
                                                   1996               1995                1994
                                             -----------------   ----------------   -----------------
                                                                  (IN MILLIONS)

        <S>                                  <C>                 <C>                <C>         
        Fixed maturities....................  $     1,307.4       $    1,151.1       $    1,036.5
        Mortgage loans on real estate.......          303.0              329.0              385.7
        Equity real estate..................          442.4              560.4              561.8
        Other equity investments............           94.3               76.9               36.1
        Policy loans........................          160.3              144.4              122.7
        Other investment income.............          217.4              273.0              322.4
                                             -----------------   ----------------   -----------------

          Gross investment income...........        2,524.8            2,534.8            2,465.2
                                             -----------------   ----------------   -----------------

          Investment expenses...............          348.9              446.6              466.6
                                             -----------------   ----------------   -----------------

        Net Investment Income...............  $     2,175.9       $    2,088.2       $    1,998.6
                                             =================   ================   =================

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

<TABLE>
<CAPTION>
                                                                  1996               1995                1994
                                                            -----------------   ----------------   -----------------
                                                                                 (IN MILLIONS)

        <S>                                                 <C>                 <C>                <C>          
        Fixed maturities...................................  $        60.5       $      119.9       $      (14.3)
        Mortgage loans on real estate......................          (27.3)             (40.2)             (43.1)
        Equity real estate.................................          (79.7)             (86.6)              20.6
        Other equity investments...........................           18.9               12.8               75.9
        Issuance and sales of Alliance Units...............           20.6                -                 52.4
        Other..............................................           (2.8)               (.6)                .3
                                                            -----------------   ----------------   -----------------
        Investment (Losses) Gains, Net.....................  $        (9.8)      $        5.3       $       91.8
                                                            =================   ================   =================
</TABLE>

        Writedowns of fixed maturities amounted to $29.9 million,  $46.7 million
        and $30.8 million for 1996, 1995 and 1994, respectively,  and writedowns
        of  equity  real  estate  subsequent  to the  adoption  of SFAS No.  121
        amounted to $23.7 million for the year ended December 31, 1996.

        For 1996,  1995 and 1994,  respectively,  proceeds  received on sales of
        fixed  maturities  classified as available for sale amounted to $8,353.5
        million,  $8,206.0 million and $5,253.9  million.  Gross gains of $154.2
        million,  $211.4  million and $65.2  million  and gross  losses of $92.7
        million, $64.2 million and $50.8 million, respectively, were realized on
        these sales. The change in unrealized  investment (losses) gains related
        to fixed maturities  classified as available for sale for 1996, 1995 and
        1994  amounted  to  $(258.0)  million,  $1,077.2  million  and  $(742.2)
        million, respectively.

        During  each  of 1995  and  1994,  one  security  classified  as held to
        maturity was sold.  During the eleven months ended November 30, 1995 and
        the  year  ended  December  31,  1994,  respectively,   twelve  and  six
        securities  so  classified  were  transferred  to the available for sale
        portfolio.  All  actions  were  taken  as  a  result  of  a  significant
        deterioration in creditworthiness.  The aggregate amortized costs of the
        securities  sold were $1.0  million  and  $19.9  million  with a related
        investment  gain of $-0- million and $.8 million  recognized in 1995 and
        1994,  respectively;  the  aggregate  amortized  cost of the  securities
        transferred  was $116.0 million and $42.8 million with gross  unrealized
        investment   losses  of  $3.2  million  and  $3.1  million   charged  to
        consolidated  shareholder's  equity for the eleven months ended November
        30, 1995 and the year ended December 31,

                                      F-19
<PAGE>

        1994,  respectively.  On  December  1,  1995,  the  Company  transferred
        $4,794.9  million of  securities  classified  as held to maturity to the
        available for sale  portfolio.  As a result,  unrealized  gains on fixed
        maturities  increased  $395.6 million,  offset by DAC of $126.5 million,
        amounts  attributable to participating  group annuity contracts of $39.2
        million and deferred Federal income taxes of $80.5 million.

        For 1996,  1995 and 1994,  investment  results passed through to certain
        participating   group   annuity   contracts  as  interest   credited  to
        policyholders'  account  balances  amounted  to $136.7  million,  $131.2
        million and $175.8 million, respectively.

        In  1996,  Alliance  acquired  the  business  of  Cursitor-Eaton   Asset
        Management   Company  and  Cursitor   Holdings  Limited   (collectively,
        "Cursitor")  for  approximately   $159.0  million.  The  purchase  price
        consisted of $94.3 million in cash,  1.8 million of Alliance's  publicly
        traded units  ("Alliance  Units"),  6% notes  aggregating  $21.5 million
        payable   ratably   over  four   years,   and   substantial   additional
        consideration  which will be determined  at a later date.  The excess of
        the purchase price,  including  acquisition costs and minority interest,
        over the fair value of Cursitor's  net assets  acquired  resulted in the
        recognition  of  intangible  assets  consisting  of  costs  assigned  to
        contracts  acquired and  goodwill of  approximately  $122.8  million and
        $38.3  million,  respectively,   which  are  being  amortized  over  the
        estimated useful lives of 20 years. The Company recognized an investment
        gain of $20.6  million as a result of the issuance of Alliance  Units in
        this  transaction.  At December 31,  1996,  the  Company's  ownership of
        Alliance Units was approximately 57.3%.

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

        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>
                                                                  1996               1995                1994
                                                            -----------------   ----------------   -----------------
                                                                                 (IN MILLIONS)

        <S>                                                 <C>                 <C>                <C>         
        Balance, beginning of year as restated.............  $       396.5       $     (220.5)      $      144.6
        Changes in unrealized investment (losses) gains....         (297.6)           1,198.9             (856.7)
        Changes in unrealized investment losses
          (gains) attributable to:
            Participating group annuity contracts..........            -                (78.1)              40.8
            DAC............................................           42.3             (216.8)             273.6
            Deferred Federal income taxes..................           48.7             (287.0)             177.2
                                                            -----------------   ----------------   -----------------
        Balance, End of Year...............................  $       189.9       $      396.5       $     (220.5)
                                                            =================   ================   =================
        Balance, end of year comprises:
          Unrealized investment gains (losses) on:
            Fixed maturities...............................  $       357.8       $      615.9       $     (461.3)
            Other equity investments.......................           31.6               31.1                7.7
            Other, principally Closed Block................           53.1               93.1               (5.1)
                                                            -----------------   ----------------   -----------------
              Total........................................          442.5              740.1             (458.7)
          Amounts of unrealized investment (gains)
            losses attributable to:
              Participating group annuity contracts........          (72.2)             (72.2)               5.9
              DAC..........................................          (52.0)             (94.3)             122.4
              Deferred Federal income taxes................         (128.4)            (177.1)             109.9
                                                            -----------------   ----------------   -----------------
        Total..............................................  $       189.9       $      396.5       $     (220.5)
                                                            =================   ================   =================
</TABLE>

                                      F-20
<PAGE>

 6)     CLOSED BLOCK

        Summarized financial information of the Closed Block follows:

<TABLE>
<CAPTION>
                                                                                     DECEMBER 31,
                                                                         --------------------------------------
                                                                               1996                 1995
                                                                         -----------------    -----------------
                                                                                     (IN MILLIONS)
        <S>                                                              <C>                  <C>         
        Assets
        Fixed Maturities:
          Available for sale, at estimated fair value (amortized cost,
            $3,820.7 and $3,662.8)......................................  $    3,889.5         $    3,896.2
        Mortgage loans on real estate...................................       1,380.7              1,368.8
        Policy loans....................................................       1,765.9              1,797.2
        Cash and other invested assets..................................         336.1                440.9
        DAC.............................................................         876.5                792.6
        Other assets....................................................         246.3                286.4
                                                                         -----------------    -----------------
        Total Assets....................................................  $    8,495.0         $    8,582.1
                                                                         =================    =================

        Liabilities
        Future policy benefits and policyholders' account balances......  $    8,999.7         $    8,923.5
        Other liabilities...............................................          91.6                297.9
                                                                         -----------------    -----------------
        Total Liabilities...............................................  $    9,091.3         $    9,221.4
                                                                         =================    =================
</TABLE>

<TABLE>
<CAPTION>
                                                                  1996               1995                1994
                                                            -----------------   ----------------   -----------------
                                                                                 (IN MILLIONS)
        <S>                                                 <C>                 <C>                <C>         
        Revenues
        Premiums and other revenue.........................  $       724.8       $      753.4       $      798.1
        Investment income (net of investment
          expenses of $27.3, $26.7 and $19.0)..............          546.6              538.9              523.0
        Investment losses, net.............................           (5.5)             (20.2)             (24.0)
                                                            -----------------   ----------------   -----------------
              Total revenues...............................        1,265.9            1,272.1            1,297.1
                                                            -----------------   ----------------   -----------------
        Benefits and Other Deductions
        Policyholders' benefits and dividends..............        1,106.3            1,077.6            1,121.6
        Other operating costs and expenses.................           34.6               51.3               38.5
                                                            -----------------   ----------------   -----------------
              Total benefits and other deductions..........        1,140.9            1,128.9            1,160.1
                                                            -----------------   ----------------   -----------------
        Contribution from the Closed Block.................  $       125.0       $      143.2       $      137.0
                                                            =================   ================   =================
</TABLE>

        In the fourth quarter of 1996,  the Company  adopted SFAS No. 120, which
        prescribes the accounting  for individual  participating  life insurance
        contracts,  most  of  which  are  included  in  the  Closed  Block.  The
        implementation of SFAS No. 120 resulted in an increase (decrease) in the
        contribution  from the Closed Block of $27.5 million,  $18.8 million and
        $(14.0) million in 1996, 1995 and 1994, respectively.

        The fixed  maturity  portfolio,  based on amortized  cost,  includes $.4
        million and $4.3 million at December 31, 1996 and 1995, respectively, of
        restructured  securities  which includes problem fixed maturities of $.3
        million and $1.9 million, respectively.

                                      F-21
<PAGE>

        During  the  eleven  months  ended   November  30,  1995,  one  security
        classified as held to maturity was sold and ten securities classified as
        held to maturity were  transferred to the available for sale  portfolio.
        All actions resulted from significant deterioration in creditworthiness.
        The amortized cost of the security sold was $4.2 million.  The aggregate
        amortized  cost of the  securities  transferred  was $81.3  million with
        gross unrealized investment losses of $.1 million transferred to equity.
        At December 1, 1995,  $1,750.7 million of securities  classified as held
        to maturity were  transferred to the available for sale portfolio.  As a
        result,  unrealized  gains of $88.5  million  on fixed  maturities  were
        recognized, offset by DAC amortization of $52.6 million.

        At December 31, 1996 and 1995, problem mortgage loans on real estate had
        an amortized cost of $4.3 million and $36.5 million,  respectively,  and
        mortgage  loans on real  estate  for which the  payment  terms have been
        restructured had an amortized cost of $114.2 million and $137.7 million,
        respectively.  At December 31, 1996 and 1995, the restructured  mortgage
        loans on real estate  amount  included  $.7  million  and $8.8  million,
        respectively, of problem mortgage loans on real estate.

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

<TABLE>
<CAPTION>
                                                                              DECEMBER 31,
                                                                   ------------------------------------
                                                                        1996                1995
                                                                   ----------------   -----------------
                                                                              (IN MILLIONS)

        <S>                                                        <C>                <C>
        Impaired mortgage loans with provision for losses.........  $       128.1      $       106.8
        Impaired mortgage loans with no provision for losses......             .6               10.1
                                                                   ----------------   -----------------
        Recorded investment in impaired mortgages.................          128.7              116.9
        Provision for losses......................................           12.9               17.9
                                                                   ----------------   -----------------
        Net Impaired Mortgage Loans...............................  $       115.8      $        99.0
                                                                   ================   =================
</TABLE>

        During 1996 and 1995, respectively,  the Closed Block's average recorded
        investment  in  impaired  mortgage  loans was $153.8  million and $146.9
        million,  respectively.  Interest  income  recognized on these  impaired
        mortgage loans totaled $10.9 million and $5.9 million for 1996 and 1995,
        respectively,  including  $4.7 million and $1.3 million  recognized on a
        cash basis.

        Valuation  allowances  amounted to $13.8  million  and $18.4  million on
        mortgage  loans on real  estate  and $3.7  million  and $4.3  million on
        equity  real  estate  at  December  31,  1996  and  1995,  respectively.
        Writedowns of fixed maturities amounted to $12.8 million,  $16.8 million
        and $15.9 million for 1996, 1995 and 1994,  respectively.  As of January
        1, 1996,  the  adoption of SFAS No. 121 resulted in the  recognition  of
        impairment losses of $5.6 million on real estate held and used.

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

                                      F-22
<PAGE>

 7)     DISCONTINUED OPERATIONS

        Summarized financial information of the GIC Segment follows:

<TABLE>
<CAPTION>
                                                             DECEMBER 31,
                                                 --------------------------------------
                                                       1996                 1995
                                                 -----------------    -----------------
                                                             (IN MILLIONS)
        <S>                                      <C>                  <C>         
        Assets
        Mortgage loans on real estate...........  $    1,111.1         $    1,485.8
        Equity real estate......................         925.6              1,122.1
        Other invested assets...................         474.0                665.2
        Other assets............................         226.1                579.3
                                                 -----------------    -----------------
        Total Assets............................  $    2,736.8         $    3,852.4
                                                 =================    =================

        Liabilities
        Policyholders' liabilities..............  $    1,335.9         $    1,399.8
        Allowance for future losses.............         262.0                164.2
        Amounts due to continuing operations....         996.2              2,097.1
        Other liabilities.......................         142.7                191.3
                                                 -----------------    -----------------
        Total Liabilities.......................  $    2,736.8         $    3,852.4
                                                 =================    =================
</TABLE>

<TABLE>
<CAPTION>
                                                                  1996               1995                1994
                                                            -----------------   ----------------   -----------------
                                                                                 (IN MILLIONS)
        <S>                                                 <C>                 <C>                <C>       
        Revenues
        Investment income (net of investment expenses
          of $127.5, $153.1 and $183.3)....................  $       245.4       $      323.6       $      394.3
        Investment (losses) gains, net.....................          (18.9)             (22.9)              26.8
        Policy fees, premiums and other income.............             .2                 .7                 .4
                                                            -----------------   ----------------   -----------------
        Total revenues.....................................          226.7              301.4              421.5
        Benefits and other deductions......................          250.4              326.5              443.2
        Losses charged to allowance for future losses......          (23.7)             (25.1)             (21.7)
                                                            -----------------   ----------------   -----------------
        Pre-tax loss from operations.......................            -                  -                  -
        Pre-tax loss from strengthening of the
          allowance for future losses......................         (129.0)               -                  -
        Federal income tax benefit.........................           45.2                -                  -
                                                            -----------------   ----------------   -----------------
        Loss from Discontinued Operations..................  $       (83.8)      $        -         $        -
                                                            =================   ================   =================
</TABLE>

        In  1991,   management  adopted  a  plan  to  discontinue  the  business
        operations  of the GIC  Segment  consisting  of group  non-participating
        Wind-Up Annuities and the GIC lines of business.  The loss allowance and
        premium  deficiency  reserve of $569.6 million provided for in 1991 were
        based on management's best judgment at that time.

        The  Company's  quarterly  process for  evaluating  the loss  provisions
        applies  the current  period's  results of the  discontinued  operations
        against  the  allowance,  re-estimates  future  losses,  and adjusts the
        provisions,  if  appropriate.  Additionally,  as part  of the  Company's
        annual planning  process which takes place in the fourth quarter of each
        year,  investment and benefit cash flow projections are prepared.  These
        updated assumptions and estimates resulted in the need to strengthen the
        loss  provisions by $129.0  million,  resulting in a post-tax  charge of
        $83.8 million to discontinued  operations' results in the fourth quarter
        of 1996.

                                      F-23
<PAGE>

        Management  believes the loss  provisions for Wind-Up  Annuities and GIC
        contracts  at December  31, 1996 are  adequate to provide for all future
        losses;  however,  the  determination  of loss  provisions  continues to
        involve  numerous  estimates  and  subjective  judgments  regarding  the
        expected performance of discontinued operations investment assets. There
        can be no  assurance  the losses  provided  for will not differ from the
        losses  ultimately  realized.  To the  extent  actual  results or future
        projections  of the  discontinued  operations  differ from  management's
        current best estimates and assumptions  underlying the loss  provisions,
        the  difference  would be reflected in the  consolidated  statements  of
        earnings  in  discontinued  operations.  In  particular,  to the  extent
        income, sales proceeds and holding periods for equity real estate differ
        from management's previous assumptions, periodic adjustments to the loss
        provisions are likely to result.

        In January 1995, continuing  operations  transferred $1,215.4 million in
        cash to the GIC  Segment  in  settlement  of its  obligation  to provide
        assets to fund the accumulated deficit of the GIC Segment. Subsequently,
        the  GIC  Segment  remitted  $1,155.4  million  in  cash  to  continuing
        operations in partial  repayment of  borrowings  by the GIC Segment.  No
        gains or losses were  recognized on these  transactions.  Amounts due to
        continuing  operations  at  December  31,  1996,  consisted  of $1,080.0
        million borrowed by the discontinued GIC Segment offset by $83.8 million
        representing an obligation of continuing operations to provide assets to
        fund the accumulated deficit of the GIC Segment.

        Investment  income included $88.2 million of interest income for 1994 on
        amounts due from continuing  operations.  Benefits and other  deductions
        include  $114.3  million,  $154.6 million and $219.7 million of interest
        expense related to amounts borrowed from continuing  operations in 1996,
        1995 and 1994, respectively.

        Valuation  allowances  amounted  to $9.0  million  and $19.2  million on
        mortgage  loans on real estate and $20.4  million  and $77.9  million on
        equity real estate at December  31, 1996 and 1995,  respectively.  As of
        January 1, 1996,  the  adoption of SFAS No. 121 resulted in a release of
        existing valuation allowances of $71.9 million on equity real estate and
        recognition  of  impairment  losses of $69.8 million on real estate held
        and used.  Writedowns of fixed maturities amounted to $1.6 million, $8.1
        million and $17.8  million  for 1996,  1995 and 1994,  respectively  and
        writedowns of equity real estate  subsequent to the adoption of SFAS No.
        121 amounted to $12.3 million for 1996.

        The fixed maturity  portfolio,  based on amortized  cost,  includes $6.2
        million and $15.1  million at December 31, 1996 and 1995,  respectively,
        of  restructured   securities.   These  amounts  include  problem  fixed
        maturities  of $.5  million and $6.1  million at  December  31, 1996 and
        1995, respectively.

        At December 31, 1996 and 1995, problem mortgage loans on real estate had
        amortized  costs of $7.9 million and $35.4  million,  respectively,  and
        mortgage  loans on real  estate  for which the  payment  terms have been
        restructured  had amortized  costs of $208.1 million and $289.3 million,
        respectively.

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

<TABLE>
<CAPTION>
                                                                            DECEMBER 31,
                                                                 ------------------------------------
                                                                      1996                1995
                                                                 ----------------   -----------------
                                                                            (IN MILLIONS)
        <S>                                                      <C>                <C>          
        Impaired mortgage loans with provision for losses.......  $        83.5      $       105.1
        Impaired mortgage loans with no provision for losses....           15.0               18.2
                                                                 ----------------   -----------------
        Recorded investment in impaired mortgages...............           98.5              123.3
        Provision for losses....................................            8.8               17.7
                                                                 ----------------   -----------------
        Net Impaired Mortgage Loans.............................  $        89.7      $       105.6
                                                                 ================   =================
</TABLE>

                                      F-24
<PAGE>

        During 1996 and 1995, the GIC Segment's  average recorded  investment in
        impaired   mortgage  loans  was  $134.8  million  and  $177.4   million,
        respectively.  Interest  income  recognized on these  impaired  mortgage
        loans  totaled  $10.1  million  and $4.5  million  for  1996  and  1995,
        respectively,  including  $7.5 million and $.4 million  recognized  on a
        cash basis.

        At December  31, 1996 and 1995,  the GIC Segment had $263.0  million and
        $310.9 million, respectively, of real estate acquired in satisfaction of
        debt.

8)      SHORT-TERM AND LONG-TERM DEBT

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

<TABLE>
<CAPTION>
                                                                        DECEMBER 31,
                                                            --------------------------------------
                                                                  1996                 1995
                                                            -----------------    -----------------
                                                                        (IN MILLIONS)

        <S>                                                 <C>                  <C>       
        Short-term debt....................................  $      174.1         $        -
                                                            -----------------    -----------------
        Long-term debt:
        Equitable Life:
          6.95% surplus notes scheduled to mature 2005.....         399.4                399.3
          7.70% surplus notes scheduled to mature 2015.....         199.6                199.6
          Eurodollar notes, 10.5% due 1997.................           -                   76.2
          Zero coupon note, 11.25% due 1997................           -                  120.1
          Other............................................            .5                 16.3
                                                            -----------------    -----------------
              Total Equitable Life.........................         599.5                811.5
                                                            -----------------    -----------------
        Wholly Owned and Joint Venture Real Estate:
          Mortgage notes, 4.92% - 12.50% due through 2006..         968.6              1,084.4
                                                            -----------------    -----------------
        Alliance:
          Other............................................          24.7                  3.4
                                                            -----------------    -----------------
        Total long-term debt...............................       1,592.8              1,899.3
                                                            -----------------    -----------------
        Total Short-term and Long-term Debt................  $    1,766.9         $    1,899.3
                                                            =================    =================
</TABLE>

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

        Equitable  Life has a $350.0 million bank credit  facility  available to
        fund  short-term  working capital needs and to facilitate the securities
        settlement  process.  The  credit  facility  consists  of two  types  of
        borrowing  options with varying  interest rates.  The interest rates are
        based on external  indices  dependent  on the type of  borrowing  and at
        December 31, 1996 range from 5.73% (the London  Interbank  Offering Rate
        ("LIBOR") plus 22.5 basis points) to 8.25% (the prime rate).  There were
        no borrowings  outstanding  under this bank credit  facility at December
        31, 1996.

                                      F-25
<PAGE>

        Equitable  Life has a  commercial  paper  program with an issue limit of
        $500.0 million. This program is available for general corporate purposes
        used to support  Equitable  Life's  liquidity  needs and is supported by
        Equitable Life's existing $350.0 million five-year bank credit facility.
        There were no borrowings  outstanding under this program at December 31,
        1996.

        In February 1996,  Alliance entered into a new $250.0 million  five-year
        revolving  credit  facility  with a group of banks  which  replaced  its
        $100.0  million   revolving  credit  facility  and  its  $100.0  million
        commercial  paper  back-up  revolving  credit  facility.  Under  the new
        revolving credit facility, the interest rate, at the option of Alliance,
        is a floating  rate  generally  based upon a defined  prime rate, a rate
        related  to the LIBOR or the  Federal  Funds  rate.  A  facility  fee is
        payable on the total  facility.  The revolving  credit  facility will be
        used to provide back-up  liquidity for commercial paper to be used under
        Alliance's $100.0 million  commercial paper program,  to fund commission
        payments  to  financial  intermediaries  for the  sale of  Class B and C
        shares under Alliance's mutual fund distribution system, and for general
        working  capital  purposes.  As of December 31,  1996,  Alliance had not
        issued any commercial  paper under its $100.0 million  commercial  paper
        program  and  there  were no  borrowings  outstanding  under  Alliance's
        revolving credit facility.

        At December 31, 1996, long-term debt expected to mature in 1997 totaling
        $174.1 million was reclassified as short-term debt.

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

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

        On December 18, 1995,  Equitable Life issued, in accordance with Section
        1307 of the New York  Insurance  Law,  $400.0  million of surplus  notes
        having an interest rate of 6.95%  scheduled to mature in 2005 and $200.0
        million of surplus notes having an interest  rate of 7.70%  scheduled to
        mature  in 2015  (together,  the  "Surplus  Notes").  Proceeds  from the
        issuance  of the  Surplus  Notes  were  $596.6  million,  net of related
        issuance costs.  The unamortized  discount on the Surplus Notes was $1.0
        million at December  31,  1996.  Payments of interest on or principal of
        the Surplus Notes are subject to prior approval by the Superintendent.

        The Company has pledged real estate, mortgage loans, cash and securities
        amounting to $1,406.4  million and $1,629.7 million at December 31, 1996
        and 1995, respectively, as collateral for certain long-term debt.

        At December 31, 1996,  aggregate  maturities of the long-term debt based
        on required  principal  payments at maturity for 1997 and the succeeding
        four years are $494.9  million,  $316.7  million,  $19.7  million,  $5.4
        million, $0 million, respectively, and $946.7 million thereafter.

 9)     FEDERAL INCOME TAXES

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

<TABLE>
<CAPTION>
                                                       1996               1995                1994
                                                 -----------------   ----------------   -----------------
                                                                      (IN MILLIONS)
        <S>                                      <C>                 <C>                <C>         
        Federal income tax expense (benefit):
          Current...............................  $        97.9       $      (11.7)      $        4.0
          Deferred..............................          (88.2)             132.2               96.2
                                                 -----------------   ----------------   -----------------
        Total...................................  $         9.7       $      120.5       $      100.2
                                                 =================   ================   =================
</TABLE>

                                      F-26
<PAGE>

        The Federal income taxes  attributable  to  consolidated  operations are
        different from the amounts determined by multiplying the earnings before
        Federal  income  taxes and  minority  interest 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>
                                                       1996               1995                1994
                                                 -----------------   ----------------   -----------------
                                                                      (IN MILLIONS)
        <S>                                      <C>                 <C>                <C>         
        Expected Federal income tax expense.....  $        73.0       $      173.7       $      154.5
        Non-taxable minority interest...........          (28.6)             (22.0)             (17.6)
        Differential earnings amount............            -                  -                (16.8)
        Adjustment of tax audit reserves........            6.9                4.1               (4.6)
        Equity in unconsolidated subsidiaries...          (32.3)             (19.4)             (12.5)
        Other...................................           (9.3)             (15.9)              (2.8)
                                                 -----------------   ----------------   -----------------
        Federal Income Tax Expense..............  $         9.7       $      120.5       $      100.2
                                                 =================   ================   =================
</TABLE>

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

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

<TABLE>
<CAPTION>
                                                       DECEMBER 31, 1996                  December 31, 1995
                                                ---------------------------------  ---------------------------------
                                                    ASSETS         LIABILITIES         Assets         Liabilities
                                                ---------------  ----------------  ---------------   ---------------
                                                                           (IN MILLIONS)
        <S>                                     <C>              <C>               <C>               <C>        
        DAC, reserves and reinsurance..........  $       -        $      166.0      $        -        $     304.4
        Investments............................          -               328.6               -              326.9
        Compensation and related benefits......        259.2               -               293.0              -
        Other..................................          -                 1.8               -               32.3
                                                ---------------  ----------------  ---------------   ---------------
        Total..................................  $     259.2      $      496.4      $      293.0      $     663.6
                                                ===============  ================  ===============   ===============
</TABLE>

        The deferred Federal income taxes 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>
                                                     1996               1995                1994
                                               -----------------   ----------------   -----------------
                                                                    (IN MILLIONS)
        <S>                                    <C>                 <C>                <C>         
        DAC, reserves and reinsurance.........  $      (156.2)      $       63.3       $       12.0
        Investments...........................           78.6               13.0               89.3
        Compensation and related benefits.....           22.3               30.8               10.0
        Other.................................          (32.9)              25.1              (15.1)
                                               -----------------   ----------------   -----------------
        Deferred Federal Income Tax
          (Benefit) Expense...................  $       (88.2)      $      132.2       $       96.2
                                               =================   ================   =================
</TABLE>

                                      F-27
<PAGE>

        The Internal  Revenue Service is in the process of examining the Holding
        Company's  consolidated  Federal  income tax  returns for the years 1989
        through  1991.  Management  believes  these audits will have no material
        adverse effect on the Company's results of operations.

10)     REINSURANCE AGREEMENTS

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

<TABLE>
<CAPTION>
                                                                  1996               1995                1994
                                                            -----------------   ----------------   -----------------
                                                                                 (IN MILLIONS)
        <S>                                                 <C>                 <C>                <C>         
        Direct premiums....................................  $       461.4       $      474.2       $      476.7
        Reinsurance assumed................................          177.5              171.3              180.5
        Reinsurance ceded..................................          (41.3)             (38.7)             (31.6)
                                                            -----------------   ----------------   -----------------
        Premiums...........................................  $       597.6       $      606.8       $      625.6
                                                            =================   ================   =================
        Universal Life and Investment-type Product
          Policy Fee Income Ceded..........................  $        48.2       $       44.0       $       27.5
                                                            =================   ================   =================
        Policyholders' Benefits Ceded......................  $        54.1       $       48.9       $       20.7
                                                            =================   ================   =================
        Interest Credited to Policyholders' Account
          Balances Ceded...................................  $        32.3       $       28.5       $       25.4
                                                            =================   ================   =================
</TABLE>

        Effective  January 1, 1994, all in force business above $5.0 million was
        reinsured.   During  1996,  the  Company's   retention  limit  on  joint
        survivorship  policies was  increased to $15.0  million.  The  Insurance
        Group also reinsures the entire risk on certain substandard underwriting
        risks as well as in certain other cases.

        The Insurance  Group cedes 100% of its group life and health business to
        a third party  insurance  company.  Premiums ceded totaled $2.4 million,
        $260.6 million and $241.0 million for 1996, 1995 and 1994, respectively.
        Ceded  death and  disability  benefits  totaled  $21.2  million,  $188.1
        million  and  $235.5  million  for 1996,  1995 and  1994,  respectively.
        Insurance liabilities ceded totaled $652.4 million and $724.2 million at
        December 31, 1996 and 1995, respectively.

11)     EMPLOYEE BENEFIT PLANS

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

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

<TABLE>
<CAPTION>
                                                                  1996               1995                1994
                                                            -----------------   ----------------   -----------------
                                                                                 (IN MILLIONS)
        <S>                                                 <C>                 <C>                <C>         
        Service cost.......................................  $        33.8       $       30.0       $       30.3
        Interest cost on projected benefit obligations.....          120.8              122.0              111.0
        Actual return on assets............................         (181.4)            (309.2)              24.4
        Net amortization and deferrals.....................           43.4              155.6             (142.5)
                                                            -----------------   ----------------   -----------------
        Net Periodic Pension Cost (Credit).................  $        16.6       $       (1.6)      $       23.2
                                                            =================   ================   =================
</TABLE>

                                      F-28
<PAGE>

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

<TABLE>
<CAPTION>
                                                                              DECEMBER 31,
                                                                   ------------------------------------
                                                                        1996                1995
                                                                   ----------------   -----------------
                                                                              (IN MILLIONS)
        <S>                                                        <C>                <C>         
        Actuarial present value of obligations:
          Vested..................................................  $    1,672.2       $    1,642.4
          Non-vested..............................................          10.1               10.9
                                                                   ----------------   -----------------
        Accumulated Benefit Obligation............................  $    1,682.3       $    1,653.3
                                                                   ================   =================
        Plan assets at fair value.................................  $    1,626.0       $    1,503.8
        Projected benefit obligation..............................       1,765.5            1,743.0
                                                                   ----------------   -----------------
        Projected benefit obligation in excess of plan assets.....        (139.5)            (239.2)
        Unrecognized prior service cost...........................         (17.9)             (25.5)
        Unrecognized net loss from past experience different
          from that assumed.......................................         280.0              368.2
        Unrecognized net asset at transition......................           4.7               (7.3)
        Additional minimum liability..............................         (19.3)             (51.9)
                                                                   ----------------   -----------------
        Prepaid Pension Cost......................................  $      108.0       $       44.3
                                                                   ================   =================
</TABLE>

        The  discount  rate and rate of increase in future  compensation  levels
        used in  determining  the actuarial  present value of projected  benefit
        obligations were 7.5% and 4.25%, respectively,  at December 31, 1996 and
        7.25% and 4.50%,  respectively,  at December 31, 1995.  As of January 1,
        1996 and 1995,  the expected  long-term rate of return on assets for the
        retirement plan was 10.25% and 11%, respectively.

        The  Company  recorded,  as a  reduction  of  shareholder's  equity,  an
        additional minimum pension liability of $12.9 million and $35.1 million,
        net  of  Federal   income   taxes,   at  December  31,  1996  and  1995,
        respectively,   representing  the  excess  of  the  accumulated  benefit
        obligation  over  the fair  value of plan  assets  and  accrued  pension
        liability.

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

        Prior to 1987, the qualified plan funded participants'  benefits through
        the purchase of non-participating annuity contracts from Equitable Life.
        Benefit payments under these contracts were approximately $34.7 million,
        $36.4 million and $38.1 million for 1996, 1995 and 1994, respectively.

        The  Company  provides  certain  medical  and  life  insurance  benefits
        (collectively,  "postretirement  benefits")  for  qualifying  employees,
        managers and agents  retiring from the Company on or after attaining age
        55 who have at least 10 years of service.  The life  insurance  benefits
        are related to age and salary at retirement. The costs of postretirement
        benefits are  recognized in accordance  with the  provisions of SFAS No.
        106. The Company  continues to fund  postretirement  benefits costs on a
        pay-as-you-go  basis and,  for 1996,  1995 and 1994,  the  Company  made
        estimated  postretirement  benefits  payments  of $18.9  million,  $31.1
        million and $29.8 million, respectively.

                                      F-29
<PAGE>

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

<TABLE>
<CAPTION>
                                                                  1996               1995                1994
                                                            -----------------   ----------------   -----------------
                                                                                 (IN MILLIONS)
        <S>                                                 <C>                 <C>                <C>         
        Service cost.......................................  $         5.3       $        4.0       $        3.9
        Interest cost on accumulated postretirement
          benefits obligation..............................           34.6               34.7               28.6
        Net amortization and deferrals.....................            2.4               (2.3)              (3.9)
                                                            -----------------   ----------------   -----------------
        Net Periodic Postretirement Benefits Costs.........  $        42.3       $       36.4       $       28.6
                                                            =================   ================   =================
</TABLE>

<TABLE>
<CAPTION>
                                                                              DECEMBER 31,
                                                                   ------------------------------------
                                                                        1996                1995
                                                                   ----------------   -----------------
                                                                              (IN MILLIONS)
        <S>                                                        <C>                <C>         
        Accumulated postretirement benefits obligation:
          Retirees................................................  $      381.8       $      391.8
          Fully eligible active plan participants.................          50.7               50.4
          Other active plan participants..........................          60.7               64.2
                                                                   ----------------   -----------------
                                                                           493.2              506.4
        Unrecognized prior service cost...........................          50.5               56.3
        Unrecognized net loss from past experience different
          from that assumed and from changes in assumptions.......        (150.5)            (181.3)
                                                                   ----------------   -----------------
        Accrued Postretirement Benefits Cost......................  $      393.2       $      381.4
                                                                   ================   =================
</TABLE>

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

        The  assumed   health  care  cost  trend  rate  used  in  measuring  the
        accumulated   postretirement  benefits  obligation  was  9.5%  in  1996,
        gradually  declining  to 3.5% in the  year  2009  and in 1995  was  10%,
        gradually  declining to 3.5% in the year 2008. The discount rate used in
        determining the accumulated postretirement benefits obligation was 7.50%
        and 7.25% at December 31, 1996 and 1995, respectively.

        If the health care cost trend rate assumptions were increased by 1%, the
        accumulated  postretirement  benefits obligation as of December 31, 1996
        would be  increased  7%.  The  effect  of this  change on the sum of the
        service cost and interest cost would be an increase of 8%.

12)     DERIVATIVES AND FAIR VALUE OF FINANCIAL INSTRUMENTS

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

        The Insurance Group primarily uses derivatives for asset/liability  risk
        management and for hedging individual securities. Derivatives mainly are
        utilized to reduce the  Insurance  Group's  exposure  to  interest  rate
        fluctuations.  Accounting for interest rate swap  transactions  is on an
        accrual   basis.   Gains  and  losses  related  to  interest  rate  swap
        transactions are amortized as yield  adjustments over the remaining life
        of the underlying  hedged  security.  Income and expense  resulting from
        interest rate swap  activities are reflected in net  investment  income.
        The  notional  amount of  matched  interest  rate swaps  outstanding  at
        December 31, 1996 was $649.9  million.  The average  unexpired  terms at
        December 31, 1996 range from 2.2 to 2.7 years. At December 31, 1996, the
        cost of  terminating  outstanding  matched  swaps in a loss position was
        $8.3 million and the unrealized  gain on outstanding  matched swaps in a
        gain  position  was $11.4  million.  The  Company  has no  intention  of
        terminating  these  contracts  prior to maturity.  During 1996, 1995 and
        1994, net gains (losses) of $.2 million, $1.4 million and $(.2) million,
        respectively, were recorded in connection with

                                      F-30
<PAGE>

        interest rate swap activity.  Equitable Life has implemented an interest
        rate cap program designed to hedge crediting rates on interest-sensitive
        individual  annuities  contracts.  The outstanding  notional  amounts at
        December 31, 1996 of contracts  purchased and sold were $5,050.0 million
        and $500.0 million, respectively. The net premium paid by Equitable Life
        on these contracts was $22.5 million and is being amortized ratably over
        the  contract  periods  ranging  from 3 to 5 years.  Income and  expense
        resulting  from this program are  reflected as an adjustment to interest
        credited to policyholders' account balances.

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

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

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

        Certain  financial  instruments  are  excluded,  particularly  insurance
        liabilities  other than financial  guarantees and investment  contracts.
        Fair market  value of  off-balance-sheet  financial  instruments  of the
        Insurance Group was not material at December 31, 1996 and 1995.

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

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

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

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

                                      F-31
<PAGE>

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

<TABLE>
<CAPTION>
                                                                          DECEMBER 31,
                                                --------------------------------------------------------------------
                                                              1996                               1995
                                                ---------------------------------  ---------------------------------
                                                   CARRYING         ESTIMATED         Carrying         Estimated
                                                    VALUE          FAIR VALUE          Value           Fair Value
                                                ---------------  ----------------  ---------------   ---------------
                                                                        (IN MILLIONS)
        <S>                                      <C>              <C>               <C>               <C>         
        Consolidated Financial Instruments:
        -----------------------------------
        Mortgage loans on real estate..........  $    3,133.0     $     3,394.6     $     3,638.3     $    3,973.6
        Other joint ventures...................         467.0             467.0             492.7            492.7
        Policy loans...........................       2,196.1           2,221.6           1,976.4          2,057.5
        Policyholders' account balances:
          Association plans....................          78.1              77.3             101.0            100.0
          Group annuity contracts..............       2,141.0           1,954.0           2,335.0          2,395.0
          SPDA.................................       1,062.7           1,065.7           1,265.8          1,272.0
          Annuities certain and SCNILC.........         654.9             736.2             646.4            716.7
        Long-term debt.........................       1,592.8           1,557.7           1,899.3          1,962.9

        Closed Block Financial Instruments:
        -----------------------------------
        Mortgage loans on real estate..........       1,380.7           1,425.6           1,368.8          1,461.4
        Other equity investments...............         105.0             105.0             151.6            151.6
        Policy loans...........................       1,765.9           1,798.0           1,797.2          1,891.4
        SCNILC liability.......................          30.6              34.9              34.8             39.6

        GIC Segment Financial Instruments:
        ----------------------------------
        Mortgage loans on real estate..........       1,111.1           1,220.3           1,485.8          1,666.1
        Fixed maturities.......................          42.5              42.5             107.4            107.4
        Other equity investments...............         300.5             300.5             455.9            455.9
        Guaranteed interest contracts..........         290.7             300.5             329.0            352.0
        Long-term debt.........................         102.1             102.2             135.1            136.0
</TABLE>

13)     COMMITMENTS AND CONTINGENT LIABILITIES

        The Company  has  provided,  from time to time,  certain  guarantees  or
        commitments  to  affiliates,  investors and others.  These  arrangements
        include commitments by the Company,  under certain  conditions:  to make
        capital  contributions of up to $244.9 million to affiliated real estate
        joint  ventures;   to  provide  equity   financing  to  certain  limited
        partnerships of $205.8 million at December 31, 1996, under existing loan
        or loan commitment agreements; and to provide short-term financing loans
        which at December 31, 1996 totaled $14.6  million.  Management  believes
        the  Company  will not  incur any  material  losses as a result of these
        commitments.

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

        At December 31, 1996,  the Insurance  Group had $51.6 million of letters
        of credit outstanding.

                                      F-32
<PAGE>

14)     LITIGATION

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

        An action entitled Golomb et al. v. The Equitable Life Assurance Society
        of the United  States was filed on January  20,  1995 in New York County
        Supreme Court. The action purports to be brought on behalf of a class of
        persons  insured after 1983 under Lifetime  Guaranteed  Renewable  Major
        Medical  Insurance  Policies issued by Equitable Life (the  "policies").
        The complaint  alleges that premium  increases for these  policies after
        1983,  all of which were filed with and  approved  by the New York State
        Insurance  Department  and certain  other state  insurance  departments,
        breached the terms of the policies,  and that statements in the policies
        and  elsewhere  concerning  premium  increases  constituted   fraudulent
        concealment,  misrepresentations  in violation of New York Insurance Law
        Section 4226 and deceptive practices under New York General Business Law
        Section 349. The  complaint  seeks a  declaratory  judgment,  injunctive
        relief  restricting  the  methods  by  which  Equitable  Life  increases
        premiums  on the  policies  in the  future,  a refund of  premiums,  and
        punitive  damages.  Plaintiffs  also have  indicated that they will seek
        damages in an  unspecified  amount.  Equitable Life moved to dismiss the
        complaint  in its entirety on the grounds that it fails to state a claim
        and that  uncontroverted  documentary  evidence  establishes  a complete
        defense to the claims.  On May 29,  1996,  the New York  County  Supreme
        Court  entered a  judgment  dismissing  the  complaint  with  prejudice.
        Plaintiffs have filed a notice of appeal of that judgment.

        In January 1996,  separate  actions were filed in Pennsylvania and Texas
        state courts  (entitled,  respectively,  Malvin et al. v. The  Equitable
        Life  Assurance  Society of the  United  States and Bowler et al. v. The
        Equitable Life Assurance  Society of the United  States),  making claims
        similar  to those in the New York  action  described  above.  The  Texas
        action  also  claims  that  Equitable  Life   misrepresented   to  Texas
        policyholders that the Texas Insurance Department had approved Equitable
        Life's rate increases.  These actions are asserted on behalf of proposed
        classes of Pennsylvania issued or renewed policyholders and Texas issued
        or renewed  policyholders,  insured under the policies. The Pennsylvania
        and Texas actions seek  compensatory and punitive damages and injunctive
        relief  restricting  the  methods  by  which  Equitable  Life  increases
        premiums  in the future  based on the common law and  statutes  of those
        states.  On February 9, 1996,  Equitable  Life removed the  Pennsylvania
        action,  Malvin,  to the  United  States  District  Court for the Middle
        District of  Pennsylvania.  Following  the decision  granting  Equitable
        Life's motion to dismiss the New York action (Golomb), on the consent of
        the  parties  the  District  Court  ordered  an  indefinite  stay of all
        proceedings in the Pennsylvania action,  pending either party's right to
        reinstate the proceeding,  and ordered that for administrative  purposes
        the  case be  deemed  administratively  closed.  On  February  2,  1996,
        Equitable  Life removed the Texas action,  Bowler,  to the United States
        District Court for the Northern  District of Texas. On May 20, 1996, the
        plaintiffs in Bowler  amended their  complaint by adding  allegations of
        misrepresentation   regarding   premium  increases  on  other  types  of
        guaranteed   renewable  major  medical  insurance   policies  issued  by
        Equitable Life up to and including 1983. On July 1, 1996, Equitable Life
        filed a  motion  for  summary  judgment  dismissing  the  first  amended
        complaint in its entirety. In August, 1996, the court granted plaintiffs
        leave to file a supplemental  complaint on behalf of a proposed class of
        Texas policyholders claiming unfair  discrimination,  breach of contract
        and other claims  arising out of alleged  differences  between  premiums
        charged  to  Texas  policyholders  and  premiums  charged  to  similarly
        situated policyholders in New York and certain other states.  Plaintiffs
        seek refunds of alleged  overcharges,  exemplary or  additional  damages
        citing

                                      F-33
<PAGE>

        Texas statutory  provisions  which among other things,  permit two times
        the  amount of  actual  damage  plus  additional  penalties  if the acts
        complained  of are  found  to be  knowingly  committed,  and  injunctive
        relief.  Equitable  Life has also  filed a motion for  summary  judgment
        dismissing the supplemental  complaint in its entirety.  Plaintiffs also
        obtained  permission  to add another  plaintiff to the first amended and
        supplemental  complaints.  Plaintiffs  have  opposed  both  motions  for
        summary  judgment and  requested  that certain  issues be found in their
        favor. Equitable Life is in the process of replying.

        On May 22, 1996, a separate  action  entitled  Bachman v. The  Equitable
        Life Assurance Society of the United States,  was filed in Florida state
        court making claims similar to those in the previously  reported  Golomb
        action.  The Florida action is asserted on behalf of a proposed class of
        Florida  issued  or  renewed  policyholders  insured  after  1983  under
        Lifetime Guaranteed Renewable Major Medical Insurance Policies issued by
        Equitable  Life.  The Florida  action  seeks  compensatory  and punitive
        damages and injunctive relief restricting the methods by which Equitable
        Life  increases  premiums  in the  future  based on  various  common law
        claims.  On June 20, 1996,  Equitable Life removed the Florida action to
        Federal court.  Equitable  Life has answered the complaint,  denying the
        material  allegations and asserting  certain  affirmative  defenses.  On
        December 6, 1996, Equitable Life filed a motion for summary judgment and
        plaintiff is expected to file its response to that motion shortly.

        On November 6, 1996, a proposed class action entitled  Fletcher,  et al.
        v. The Equitable Life Assurance Society of the United States,  was filed
        in California Superior Court for Fresno County, making substantially the
        same allegations  concerning premium rates and premium rate increases on
        guaranteed  renewable  policies made in the Bowler action. The complaint
        alleges,  among other things,  that differentials  between rates charged
        California policyholders and policyholders in New York and certain other
        states,  and the methods  used by Equitable  Life to  calculate  premium
        increases,  breached  the terms of its  policies,  that  Equitable  Life
        misrepresented  and concealed the facts pertaining to such differentials
        and methods in violation of California law, and that Equitable Life also
        misrepresented  that its rate  increases were approved by the California
        Insurance  Department.   Plaintiffs  seek  compensatory  damages  in  an
        unspecified amount,  rescission,  injunctive relief and attorneys' fees.
        Equitable Life removed the action to Federal court;  plaintiff has moved
        to  remand  the  case  to  state  court.  Although  the  outcome  of any
        litigation cannot be predicted with certainty, particularly in the early
        stages of an action, the Company's management believes that the ultimate
        resolution  of  the  Golomb,   Malvin,   Bowler,  Bachman  and  Fletcher
        litigations  should not have a material  adverse effect on the financial
        position of the Company. Due to the early stage of such litigations, the
        Company's management cannot make an estimate of loss, if any, or predict
        whether or not such  litigations  will have a material adverse effect on
        the Company's results of operations in any particular period.

        An action was instituted on April 6, 1995 against Equitable Life and its
        wholly owned subsidiary,  EOC, in New York state court,  entitled Sidney
        C. Cole et al. v. The  Equitable  Life  Assurance  Society of the United
        States  and The  Equitable  of  Colorado,  Inc.,  No.  95/108611  (N. Y.
        County).  The action is brought by the  holders of a joint  survivorship
        whole life policy issued by EOC. The action  purports to be on behalf of
        a class  consisting  of all persons who from  January 1, 1984  purchased
        life insurance  policies sold by Equitable Life and EOC based upon their
        allegedly  uniform sales  presentations  and policy  illustrations.  The
        complaint puts in issue various  alleged sales practices that plaintiffs
        assert,  among other things,  misrepresented  the stated number of years
        that the annual premium would need to be paid.  Plaintiffs  seek damages
        in an unspecified  amount,  imposition of a constructive trust, and seek
        to enjoin  Equitable Life and EOC from engaging in the challenged  sales
        practices.  On June 28,  1996,  the court  issued a  decision  and order
        dismissing  with  prejudice  plaintiff's  causes  of action  for  fraud,
        constructive  fraud,  breach of fiduciary duty,  negligence,  and unjust
        enrichment, and dismissing without prejudice plaintiff's cause of action
        under the New York State consumer protection statute. The only remaining
        causes   of  action   are  for   breach  of   contract   and   negligent
        misrepresentation.  Plaintiffs made a motion for reargument with respect
        to this order,  which was submitted to the court in October  1996.  This
        motion was denied by the court on December 16, 1996.

                                      F-34
<PAGE>

        On May 21,  1996,  an  action  entitled  Elton  F.  Duncan,  III v.  The
        Equitable  Life Assurance  Society of the United  States,  was commenced
        against  Equitable  Life in the Civil  District  Court for the Parish of
        Orleans, State of Louisiana.  The action is brought by an individual who
        purchased  a whole life  policy.  Plaintiff  alleges  misrepresentations
        concerning  the  extent to which  the  policy  was a proper  replacement
        policy and the number of years that the annual  premium would need to be
        paid.  Plaintiff purports to represent a class consisting of all persons
        who  purchased  whole life or universal  life  insurance  policies  from
        Equitable  Life from  January 1, 1982 to the  present.  Plaintiff  seeks
        damages,  including punitive damages,  in an unspecified amount. On July
        26, 1996, an action entitled Michael Bradley v. Equitable  Variable Life
        Insurance Company,  was commenced in New York state court. The action is
        brought by the  holder of a variable  life  insurance  policy  issued by
        EVLICO.  The plaintiff  purports to represent a class  consisting of all
        persons or entities who  purchased one or more life  insurance  policies
        issued by EVLICO  from  January 1,  1980.  The  complaint  puts at issue
        various   alleged  sales   practices   and  alleges   misrepresentations
        concerning  the  extent to which  the  policy  was a proper  replacement
        policy and the number of years that the annual  premium would need to be
        paid.  Plaintiff  seeks  damages,  including  punitive  damages,  in  an
        unspecified  amount and also seeks injunctive relief  prohibiting EVLICO
        from canceling  policies for failure to make premium payments beyond the
        alleged  stated number of years that the annual premium would need to be
        paid. On September 21, 1996 Equitable Life, EVLICO and EOC made a motion
        to have this  proceeding  moved from Kings County  Supreme  Court to New
        York County for joint trial or consolidation  with the Cole action.  The
        motion was denied by the court on January 9, 1997.  On January 10, 1997,
        plaintiffs  moved for  certification of a nationwide class consisting of
        all  persons  or  entities  who  were  sold one or more  life  insurance
        products on a "vanishing premium" basis and/or were allegedly induced to
        purchase  additional   policies  from  EVLICO,   using  the  cash  value
        accumulated  in  existing  policies,  from  January 1, 1980  through and
        including  December 31, 1996.  Plaintiffs  further moved to have Michael
        Bradley  designated  as the class  representative.  Discovery  regarding
        class certification is underway.

        On  December  12,  1996,  an action  entitled  Robert  E.  Dillon v. The
        Equitable Life Assurance  Society of the United States and The Equitable
        of Colorado,  was commenced in the United States  District Court for the
        Southern District of Florida. The action is brought by an individual who
        purchased  a joint whole life policy  from EOC.  The  complaint  puts at
        issue  various  alleged sales  practices and alleges  misrepresentations
        concerning the alleged  impropriety of  replacement  policies  issued by
        Equitable  Life and EOC and  alleged  misrepresentations  regarding  the
        number  of  years  premiums  would  have to be  paid on the  defendants'
        policies.  Plaintiff  brings  claims  for  breach  of  contract,  fraud,
        negligent  misrepresentation,  money had and received, unjust enrichment
        and imposition of a constructive trust.  Plaintiff purports to represent
        two classes of persons.  The first is a "contract class,"  consisting of
        all persons who purchased  whole or universal  life  insurance  policies
        from  Equitable  Life and EOC and from whom  Equitable Life and EOC have
        sought additional payments beyond the number of years allegedly promised
        by Equitable Life and EOC. The second is a "fraud class,"  consisting of
        all persons with an interest in policies  issued by  Equitable  Life and
        EOC at any time since  October 1, 1986.  Plaintiff  seeks  damages in an
        unspecified amount, and also seeks injunctive relief attaching Equitable
        Life's and EOC's profits from their alleged sales  practices.  Equitable
        Life's  and EOC's time to answer or move with  respect to the  complaint
        has been  extended  until  February  24,  1997.  Although the outcome of
        litigation cannot be predicted with certainty, particularly in the early
        stages of an action, the Company's management believes that the ultimate
        resolution of the Cole,  Duncan,  Bradley and Dillon  litigations should
        not have a material  adverse  effect on the  financial  position  of the
        Company.  Due to the early  stages of such  litigations,  the  Company's
        management  cannot make an estimate of loss, if any, or predict  whether
        or not any such  litigation  will have a material  adverse effect on the
        Company's results of operations in any particular period.

        On January 3, 1996, an amended complaint was filed in an action entitled
        Frank Franze Jr. and George  Busher,  individually  and on behalf of all
        others similarly situated v. The Equitable Life Assurance Society of the
        United  States,  and Equitable  Variable  Life  Insurance  Company,  No.
        94-2036 in the United States District Court for the Southern District of
        Florida.  The  action  was  brought  by two  individuals  who  purchased
        variable life insurance policies.  The plaintiffs purport to represent a
        nationwide class  consisting of all persons who purchased  variable life
        insurance  policies from Equitable  Life and EVLICO since  September 30,
        1991.  The basic  allegation of the amended  complaint is that Equitable
        Life's and EVLICO's agents were trained not to

                                      F-35
<PAGE>

        disclose  fully  that  the  product  being  sold  was  life   insurance.
        Plaintiffs  allege  violations of the Federal  securities  laws and seek
        rescission of the contracts or compensatory  damages and attorneys' fees
        and expenses.  The court denied  Equitable  Life and EVLICO's  motion to
        dismiss the amended complaint on September 24, 1996.  Equitable Life and
        EVLICO  have  answered  the  amended  complaint,  denying  the  material
        allegations and asserting certain affirmative defenses.  Currently,  the
        parties are conducting  discovery in connection with plaintiffs' attempt
        to certify a class.  On January 9, 1997,  an action  entitled  Rosemarie
        Chaviano, individually and on behalf of all others similarly situated v.
        The Equitable Life Assurance Society of the United States, and Equitable
        Variable Life Insurance Company,  was filed in Massachusetts state court
        making  claims  similar  to  those in the  Franze  action  and  alleging
        violations of the Massachusetts  securities laws. The plaintiff purports
        to represent all persons in  Massachusetts  who purchased  variable life
        insurance  contracts from Equitable Life and EVLICO from January 9, 1993
        to  the  present.  The  Massachusetts  action  seeks  rescission  of the
        contracts  or  compensatory  damages,   attorneys'  fees,  expenses  and
        injunctive  relief.  Although  the outcome of any  litigation  cannot be
        predicted with certainty, particularly in the early stages of an action,
        the Company's  management  believes that the ultimate  resolution of the
        litigations  discussed  in this  paragraph  should  not have a  material
        adverse  effect on the  financial  position of the  Company.  Due to the
        early stages of such litigation, the Company's management cannot make an
        estimate of loss, if any, or predict  whether or not any such litigation
        will  have a  material  adverse  effect  on  the  Company's  results  of
        operations in any particular period.

        Equitable Life recently responded to a subpoena from the U.S. Department
        of Labor  ("DOL")  requesting  copies of any  third-party  appraisals in
        Equitable Life's possession  relating to the ten largest  properties (by
        value)  in  the  Prime  Property  Fund  ("PPF").  PPF  is  an  open-end,
        commingled  real estate  separate  account of Equitable Life for pension
        clients.  Equitable  Life  serves as  investment  manager in PPF and has
        retained  EREIM as advisor.  In early 1995, the DOL commenced a national
        investigation  of commingled  real estate funds with pension  investors,
        including PPF. The investigation  now appears to be focused  principally
        on appraisal and valuation procedures in respect of fund properties. The
        most recent request from the DOL seems to reflect,  at least in part, an
        interest in the relationship between the valuations for those properties
        reflected in appraisals  prepared for local property tax proceedings and
        the valuations  used by PPF for other  purposes.  At no time has the DOL
        made any  specific  allegation  that  Equitable  Life or EREIM has acted
        improperly and Equitable Life and EREIM believe that any such allegation
        would be without  foundation.  While the  outcome of this  investigation
        cannot be predicted with  certainty,  in the opinion of management,  the
        ultimate  resolution of this matter  should not have a material  adverse
        effect on the Company's  consolidated  financial  position or results of
        operations in any particular period.

        Equitable  Casualty Insurance Company  ("Casualty"),  an indirect wholly
        owned   subsidiary  of  Equitable  Life,  is  party  to  an  arbitration
        proceeding  that commenced in August 1995.  The proceeding  relates to a
        dispute among Casualty,  Houston  General  Insurance  Company  ("Houston
        General")  and  GEICO  General   Insurance   Company  ("GEICO  General")
        regarding the interpretation of a reinsurance agreement. The arbitration
        panel  issued a final  award in favor of Casualty  and GEICO  General on
        June 17, 1996.  Casualty and GEICO  General  moved in the pending  Texas
        state  court  action,  with  Houston  General's  consent,  for an  order
        confirming the arbitration  award and entering  judgment  dismissing the
        action.  The motion was granted on January 29,  1997.  The parties  have
        also  stipulated to the dismissal  without  prejudice of a related Texas
        Federal court action  brought by Houston  General  against GEICO General
        and Equitable Life. In connection  with  confirmation of the arbitration
        award,  Houston  General  paid to  Casualty  approximately  $839,600  in
        settlement of certain  reimbursement  claims by Casualty against Houston
        General.

        On July 25, 1995, a Consolidated and Supplemental Class Action Complaint
        ("Complaint")  was filed against the Alliance North American  Government
        Income Trust,  Inc. (the "Fund"),  Alliance and certain other defendants
        affiliated  with  Alliance,  including  the  Holding  Company,  alleging
        violations  of Federal  securities  laws,  fraud and breach of fiduciary
        duty in connection with the Fund's  investments in Mexican and Argentine
        securities.  The  Complaint,  which seeks  certification  of a plaintiff
        class of persons  who  purchased  or owned Class A, B or C shares of the
        Fund from March 27, 1992 through December 23, 1994, seeks an unspecified
        amount of damages,  costs,  attorneys'  fees and punitive  damages.  The
        principal  allegations of the Complaint are that the Fund purchased debt
        securities  issued by the Mexican and Argentine  governments  in amounts
        that

                                      F-36
<PAGE>

        were not permitted by the Fund's  investment  objective,  and that there
        was no  shareholder  vote to change the  investment  objective to permit
        purchases  in such  amounts.  The  Complaint  further  alleges  that the
        decline in the value of the Mexican and Argentine securities held by the
        Fund  caused the Fund's net asset value to decline to the  detriment  of
        the Fund's  shareholders.  On  September  26,  1996,  the United  States
        District  Court  for the  Southern  District  of New  York  granted  the
        defendants'  motion to dismiss all counts of the  complaint.  On October
        11, 1996,  plaintiffs filed a motion for  reconsideration of the court's
        decision  granting  defendants'  motion to  dismiss  the  Complaint.  On
        November   25,   1996,   the  court   denied   plaintiffs'   motion  for
        reconsideration.  On October  29,  1996,  plaintiffs  filed a motion for
        leave to file an amended  complaint.  The principal  allegations  of the
        proposed amended  complaint are that the Fund did not properly  disclose
        that it planned to invest in mortgage-backed  derivative  securities and
        that two  advertisements  used by the Fund  misrepresented  the risks of
        investing in the Fund.  Plaintiffs  also  reiterated  allegations in the
        Complaint  that the Fund failed to hedge  against the risks of investing
        in  foreign  securities  despite  representations  that it  would do so.
        Alliance  believes  that the  allegations  in the  Complaint are without
        merit and intends to vigorously  defend against these claims.  While the
        ultimate  outcome  of this  matter  cannot be  determined  at this time,
        management  of  Alliance  does not  expect  that it will have a material
        adverse  effect  on  Alliance's   results  of  operations  or  financial
        condition.

        On January 26, 1996, a purported purchaser of certain notes and warrants
        to  purchase  shares  of  common  stock of  Rickel  Home  Centers,  Inc.
        ("Rickel") filed a class action complaint  against  Donaldson,  Lufkin &
        Jenrette Securities  Corporation  ("DLJSC") and certain other defendants
        for unspecified  compensatory  and punitive damages in the United States
        District  Court for the  Southern  District  of New  York.  The suit was
        brought on behalf of the  purchasers  of  126,457  units  consisting  of
        $126,457,000 aggregate principal amount of 13 1/2% senior notes due 2001
        and 126,457 warrants to purchase shares of common stock of Rickel issued
        by Rickel in October 1994. The complaint  alleges  violations of Federal
        securities  laws and common law fraud against DLJSC,  as the underwriter
        of the units and as an owner of 7.3% of the common stock of Rickel,  Eos
        Partners, L.P., and General Electric Capital Corporation, each as owners
        of 44.2% of the  common  stock of  Rickel,  and  members of the Board of
        Directors of Rickel,  including a DLJSC Managing Director. The complaint
        seeks to hold  DLJSC  liable for  alleged  misstatements  and  omissions
        contained  in  the  prospectus  and  registration   statement  filed  in
        connection with the offering of the units,  alleging that the defendants
        knew of financial  losses and a decline in value of Rickel in the months
        prior  to the  offering  and  did not  disclose  such  information.  The
        complaint  also  alleges  that  Rickel  failed  to pay  its  semi-annual
        interest  payment due on the units on December  15, 1995 and that Rickel
        filed a voluntary petition for reorganization  pursuant to Chapter 11 of
        the United States  Bankruptcy Code on January 10, 1996. DLJSC intends to
        defend itself vigorously against all of the allegations contained in the
        complaint.  Although there can be no assurance, DLJ does not believe the
        outcome of this  litigation  will have a material  adverse effect on its
        financial condition. Due to the early stage of this litigation, based on
        the information  currently available to it, DLJ's management cannot make
        an estimate of loss, if any, or predict  whether or not such  litigation
        will have a material  adverse  effect on DLJ's  results of operations in
        any particular period.

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

                                      F-37
<PAGE>

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

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

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

15)     LEASES

        The Company  has  entered  into  operating  leases for office  space and
        certain other assets,  principally data processing  equipment and office
        furniture and  equipment.  Future minimum  payments under  noncancelable
        leases for 1997 and the succeeding four years are $113.7 million, $110.6
        million, $100.3 million, $72.3 million, $59.3 million and $427.3 million
        thereafter. Minimum future sublease rental income on these noncancelable
        leases for 1997 and the  succeeding  four years are $9.8  million,  $6.0
        million,  $4.5  million,  $2.4  million,  $.8  million  and $.1  million
        thereafter.

        At December 31, 1996, the minimum future rental income on  noncancelable
        operating  leases for wholly owned  investments  in real estate for 1997
        and the succeeding four years are $263.0 million, $242.1 million, $219.8
        million, $194.3 million, $174.6 million and $847.1 million thereafter.

                                      F-38
<PAGE>

16)     OTHER OPERATING COSTS AND EXPENSES

        Other operating costs and expenses consisted of the following:

<TABLE>
<CAPTION>
                                                                  1996               1995                1994
                                                            -----------------   ----------------   -----------------
                                                                                 (IN MILLIONS)
        <S>                                                 <C>                 <C>                <C>         
        Compensation costs.................................  $       647.3       $      595.9       $      687.5
        Commissions........................................          329.5              314.3              313.0
        Short-term debt interest expense...................            8.0               11.4               19.0
        Long-term debt interest expense....................          137.3              108.1               98.3
        Amortization of policy acquisition costs...........          405.2              317.8              313.4
        Capitalization of policy acquisition costs.........         (391.9)            (391.0)            (410.9)
        Rent expense, net of sub-lease income..............          113.7              109.3              116.0
        Other..............................................          798.9              710.0              721.4
                                                            -----------------   ----------------   -----------------
        Total..............................................  $     2,048.0       $    1,775.8       $    1,857.7
                                                            =================   ================   =================
</TABLE>

        During 1996, 1995 and 1994, the Company  restructured certain operations
        in  connection  with  cost  reduction   programs  and  recorded  pre-tax
        provisions  of  $24.4   million,   $32.0  million  and  $20.4   million,
        respectively.  The  amounts  paid  during  1996,  associated  with  cost
        reduction  programs,  totaled $17.7  million.  At December 31, 1996, the
        liabilities  associated with cost reduction  programs  amounted to $44.5
        million.  The 1996 cost reduction program included  restructuring  costs
        related to the consolidation of insurance  operations'  service centers.
        The 1995 cost reduction program included relocation expenses,  including
        the accelerated  amortization of building  improvements  associated with
        the  relocation  of the home  office.  The 1994 cost  reduction  program
        included costs  associated with the termination of operating  leases and
        employee  severance  benefits in connection with the consolidation of 16
        insurance agencies. Amortization of DAC included $145.0 million writeoff
        of DAC related to DI contracts in the fourth quarter of 1996.

17)     INSURANCE GROUP STATUTORY FINANCIAL INFORMATION

        Equitable  Life is  restricted as to the amounts it may pay as dividends
        to  the  Holding  Company.   Under  the  New  York  Insurance  Law,  the
        Superintendent  has broad discretion to determine  whether the financia1
        condition of a stock life insurance company would support the payment of
        dividends to its  shareholders.  For 1996, 1995 and 1994,  statutory net
        (loss) earnings  totaled  $(351.1)  million,  $(352.4) million and $67.5
        million,  respectively.  No amounts  are  expected to be  available  for
        dividends from Equitable Life to the Holding Company in 1997.

        At December 31, 1996, the Insurance  Group,  in accordance  with various
        government  and state  regulations,  had  $21.9  million  of  securities
        deposited with such government or state agencies.

                                      F-39
<PAGE>

        Accounting  practices used to prepare statutory financial statements for
        regulatory  filings of stock life insurance  companies differ in certain
        instances   from  GAAP.   The  New  York   Insurance   Department   (the
        "Department")   recognizes  only  statutory   accounting  practices  for
        determining  and  reporting  the  financial  condition  and  results  of
        operations of an insurance  company,  for determining its solvency under
        the New York  Insurance Law, and for  determining  whether its financial
        condition  warrants  the payment of a dividend to its  stockholders.  No
        consideration  is  given  by  the  Department  to  financial  statements
        prepared  in  accordance  with GAAP in making such  determinations.  The
        following  reconciles  the  Company's  statutory  change in surplus  and
        capital  stock and  statutory  surplus and capital  stock  determined in
        accordance with accounting  practices  prescribed by the Department with
        net earnings and equity on a GAAP basis.

<TABLE>
<CAPTION>
                                                                  1996               1995                1994
                                                            -----------------   ----------------   -----------------
                                                                                 (IN MILLIONS)
        <S>                                                 <C>                 <C>                <C>         
        Net change in statutory surplus and capital stock..  $        56.0       $       78.1       $      292.4
        Change in asset valuation reserves.................          (48.4)             365.7             (285.2)
                                                            -----------------   ----------------   -----------------
        Net change in statutory surplus, capital stock
          and asset valuation reserves.....................            7.6              443.8                7.2
        Adjustments:
          Future policy benefits and policyholders'
            account balances...............................         (298.5)             (66.0)              (5.3)
          DAC..............................................          (13.3)              73.2               97.5
          Deferred Federal income taxes....................          108.0             (158.1)             (58.7)
          Valuation of investments.........................          289.8              189.1               45.2
          Valuation of investment subsidiary...............         (117.7)            (188.6)             396.6
          Limited risk reinsurance.........................           92.5              416.9               74.9
          Contribution from the Holding Company............            -                  -               (300.0)
          Issuance of surplus notes........................            -               (538.9)               -
          Postretirement benefits..........................           28.9              (26.7)              17.1
          Other, net.......................................           12.4              115.1              (44.0)
          GAAP adjustments of Closed Block.................           (9.8)              15.7               (9.5)
          GAAP adjustments of discontinued GIC
            Segment........................................          (89.6)              37.3               42.8
                                                            -----------------   ----------------   -----------------
        Net Earnings of the Insurance Group................  $        10.3       $      312.8       $      263.8
                                                            =================   ================   =================
</TABLE>

<TABLE>
<CAPTION>
                                                                                 DECEMBER 31,
                                                            --------------------------------------------------------
                                                                  1996               1995                1994
                                                            -----------------   ----------------   -----------------
                                                                                 (IN MILLIONS)
        <S>                                                 <C>                 <C>                <C>         
        Statutory surplus and capital stock................  $     2,258.9       $    2,202.9       $    2,124.8
        Asset valuation reserves...........................        1,297.5            1,345.9              980.2
                                                            -----------------   ----------------   -----------------
        Statutory surplus, capital stock and asset
          valuation reserves...............................        3,556.4            3,548.8            3,105.0
        Adjustments:
          Future policy benefits and policyholders'
            account balances...............................       (1,305.0)          (1,006.5)            (940.5)
          DAC..............................................        3,104.9            3,075.8            3,219.4
          Deferred Federal income taxes....................         (306.1)            (452.0)             (29.4)
          Valuation of investments.........................          286.8              417.7             (794.1)
          Valuation of investment subsidiary...............         (782.8)            (665.1)            (476.5)
          Limited risk reinsurance.........................         (336.5)            (429.0)            (845.9)
          Issuance of surplus notes........................         (539.0)            (538.9)               -
          Postretirement benefits..........................         (314.4)            (343.3)            (316.6)
          Other, net.......................................          126.3                4.4              (79.2)
          GAAP adjustments of Closed Block.................          783.7              830.8              740.4
          GAAP adjustments of discontinued GIC
            Segment........................................         (190.3)            (184.6)            (221.9)
                                                            -----------------   ----------------   -----------------
        Equity of the Insurance Group......................  $     4,084.0       $    4,258.1       $    3,360.7
                                                            =================   ================   =================
</TABLE>

                                      F-40
<PAGE>

18)     BUSINESS SEGMENT INFORMATION

        The Company has two major business  segments:  Insurance  Operations and
        Investment  Services.  Interest  expense related to debt not specific to
        either  business  segment is presented as  Corporate  interest  expense.
        Information for all periods is presented on a comparable basis.

        The  Insurance  Operations  segment  offers a  variety  of  traditional,
        variable and  interest-sensitive  life  insurance  products,  disability
        income,  annuity products,  mutual fund and other investment products to
        individuals and small groups and administers  traditional  participating
        group  annuity  contracts  with  conversion   features,   generally  for
        corporate  qualified  pension plans, and association plans which provide
        full  service  retirement  programs  for  individuals   affiliated  with
        professional  and trade  associations.  This segment  includes  Separate
        Accounts for individual insurance and annuity products.

        The Investment  Services  segment  provides  investment fund management,
        primarily to institutional  clients. This segment includes the Company's
        equity  interest in DLJ and  Separate  Accounts  which  provide  various
        investment  options for group  clients  through  pooled or single  group
        accounts.

        Intersegment  investment advisory and other fees of approximately $127.5
        million,  $124.1  million and $135.3  million  for 1996,  1995 and 1994,
        respectively,  are included in total revenues of the Investment Services
        segment.  These fees,  excluding amounts related to the discontinued GIC
        Segment of $15.7 million, $14.7 million and $27.4 million for 1996, 1995
        and 1994, respectively, are eliminated in consolidation.

<TABLE>
<CAPTION>
                                                                  1996               1995                1994
                                                            -----------------   ----------------   -----------------
                                                                                 (IN MILLIONS)
        <S>                                                 <C>                 <C>                <C>         
        Revenues
        Insurance operations...............................  $     3,742.9       $    3,614.6       $    3,507.4
        Investment services................................        1,126.1              949.1              935.2
        Consolidation/elimination..........................          (24.5)             (34.9)             (27.2)
                                                            -----------------   ----------------   -----------------
        Total..............................................  $     4,844.5       $    4,528.8       $    4,415.4
                                                            =================   ================   =================
        Earnings (loss) from continuing  operations
          before Federal income taxes, minority interest
          and cumulative effect of accounting change
        Insurance operations...............................  $       (36.6)      $      303.1       $      327.5
        Investment services................................          311.9              224.0              227.9
        Consolidation/elimination..........................             .2               (3.1)                .3
                                                            -----------------   ----------------   -----------------
              Subtotal.....................................          275.5              524.0              555.7
        Corporate interest expense.........................          (66.9)             (27.9)            (114.2)
                                                            -----------------   ----------------   -----------------
        Total..............................................  $       208.6       $      496.1       $      441.5
                                                            =================   ================   =================
</TABLE>

                                                   DECEMBER 31,
                                        ------------------------------------
                                             1996                1995
                                        ----------------   -----------------
                                                   (IN MILLIONS)

        Assets
        Insurance operations...........  $    60,464.9      $    56,720.5
        Investment services............       13,542.5           12,842.9
        Consolidation/elimination......         (399.6)            (354.4)
                                        ----------------   -----------------
        Total..........................  $    73,607.8      $    69,209.0
                                        ================   =================

                                      F-41
<PAGE>

19)     QUARTERLY RESULTS OF OPERATIONS (UNAUDITED)

        The quarterly  results of operations  for 1996 and 1995,  are summarized
        below:

<TABLE>
<CAPTION>
                                                                      THREE MONTHS ENDED
                                       ------------------------------------------------------------------------------
                                           MARCH 31           JUNE 30           SEPTEMBER 30          DECEMBER 31
                                       -----------------  -----------------   ------------------   ------------------
                                                                        (IN MILLIONS)
        <S>                            <C>                <C>                 <C>                  <C>         
        1996
        ----
        Total Revenues................  $     1,169.7      $     1,193.6       $    1,193.6         $    1,287.6
                                       =================  =================   ==================   ==================
        Earnings (Loss) from
          Continuing Operations
          before Cumulative Effect
          of Accounting Change........  $        94.8      $        87.1       $       93.2         $     (157.9)
                                       =================  =================   ==================   ==================
        Net Earnings (Loss)...........  $        71.7      $        87.1       $       93.2         $     (241.7)
                                       =================  =================   ==================   ==================
        1995
        ----
        Total Revenues................  $     1,079.1      $     1,164.0       $    1,138.8         $    1,146.9
                                       =================  =================   ==================   ==================
        Net Earnings..................  $        66.3      $       101.7       $      100.2         $       44.6
                                       =================  =================   ==================   ==================
</TABLE>

        The quarterly results of operations for 1996 and 1995 have been restated
        to reflect the Company's accounting change adopted in the fourth quarter
        of 1996 for  long-duration  participating  life  contracts in accordance
        with the  provisions  prescribed  by SFAS No. 120.  Net earnings for the
        three months ended December 31, 1996 includes a charge of $339.3 million
        related to writeoffs of DAC on DI  contracts of $94.3  million,  reserve
        strengthening  on DI  business of $113.7  million,  pension par of $47.5
        million and the discontinued GIC Segment of $83.8 million.

20)     INVESTMENT IN DLJ

        On December  15,  1993,  the Company  sold a 61%  interest in DLJ to the
        Holding Company for $800.0 million in cash and securities. The excess of
        the  proceeds  over the book  value in DLJ at the date of sale of $340.2
        million  has been  reflected  as a capital  contribution.  In 1995,  DLJ
        completed the initial public offering ("IPO") of 10.58 million shares of
        its common stock,  which included 7.28 million of the Holding  Company's
        shares in DLJ,  priced at $27 per share.  Concurrent  with the IPO,  the
        Company  contributed  equity  securities to DLJ having a market value of
        $21.2  million.  Upon  completion  of the IPO, the  Company's  ownership
        percentage was reduced to 36.1%. The Company's  ownership  interest will
        be further  reduced  upon the issuance of common stock after the vesting
        of forfeitable restricted stock units acquired by and/or the exercise of
        options  granted to certain DLJ employees.  DLJ  restricted  stock units
        represents  forfeitable  rights to  receive  approximately  5.2  million
        shares of DLJ common stock through February 2000.

        The results of  operations  of DLJ are accounted for on the equity basis
        and  are  included  in  commissions,   fees  and  other  income  in  the
        consolidated statements of earnings. The Company's carrying value of DLJ
        is included in investment in and loans to affiliates in the consolidated
        balance sheets.

                                      F-42
<PAGE>

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

<TABLE>
<CAPTION>
                                                                                           DECEMBER 31,
                                                                                ------------------------------------
                                                                                     1996                1995
                                                                                ----------------   -----------------
                                                                                           (IN MILLIONS)
        <S>                                                                     <C>                <C>         
        Assets:
        Trading account securities, at market value............................  $   15,728.1       $   10,821.3
        Securities purchased under resale agreements...........................      20,598.7           18,748.2
        Broker-dealer related receivables......................................      16,525.9           13,023.7
        Other assets...........................................................       2,651.0            1,983.3
                                                                                ----------------   -----------------
        Total Assets...........................................................  $   55,503.7       $   44,576.5
                                                                                ================   =================
        Liabilities:
        Securities sold under repurchase agreements............................  $   29,378.3       $   26,744.8
        Broker-dealer related payables.........................................      19,409.7           12,915.5
        Short-term and long-term debt..........................................       2,704.5            1,742.0
        Other liabilities......................................................       2,164.0            1,750.5
                                                                                ----------------   -----------------
        Total liabilities......................................................      53,656.5           43,152.8
        Cumulative exchangeable preferred stock................................           -                225.0
        DLJ's company-obligated mandatorily redeemed preferred
          securities of subsidiary trust holding solely debentures of DLJ......         200.0                -
        Total shareholders' equity.............................................       1,647.2            1,198.7
                                                                                ----------------   -----------------
        Total Liabilities, Cumulative Exchangeable Preferred Stock and
          Shareholders' Equity.................................................  $   55,503.7       $   44,576.5
                                                                                ================   =================
        DLJ's equity as reported...............................................  $    1,647.2       $    1,198.7
        Unamortized cost in excess of net assets acquired in 1985
          and other adjustments................................................          23.9               40.5
        The Holding Company's equity ownership in DLJ..........................        (590.2)            (499.0)
        Minority interest in DLJ...............................................        (588.6)            (324.3)
                                                                                ----------------   -----------------
        The Company's Carrying Value of DLJ....................................  $      492.3       $      415.9
                                                                                ================   =================
</TABLE>

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

<TABLE>
<CAPTION>
                                                                                     1996                1995
                                                                                ----------------   -----------------
                                                                                           (IN MILLIONS)
        <S>                                                                     <C>                <C>         
        Commission, fees and other income......................................  $    1,818.2       $    1,325.9
        Net investment income..................................................       1,074.2              904.1
        Dealer, trading and investment gains, net..............................         598.4              528.6
                                                                                ----------------   -----------------
        Total revenues.........................................................       3,490.8            2,758.6
        Total expenses including income taxes..................................       3,199.5            2,579.5
                                                                                ----------------   -----------------
        Net earnings...........................................................         291.3              179.1
        Dividends on preferred stock...........................................          18.7               19.9
                                                                                ----------------   -----------------
        Earnings Applicable to Common Shares...................................  $      272.6       $      159.2
                                                                                ================   =================
        DLJ's earnings applicable to common shares as reported.................  $      272.6       $      159.2
        Amortization of cost in excess of net assets acquired in 1985..........          (3.1)              (3.9)
        The Holding Company's equity in DLJ's earnings.........................        (107.8)             (90.4)
        Minority interest in DLJ...............................................         (73.4)              (6.5)
                                                                                ----------------   -----------------
        The Company's Equity in DLJ's Earnings.................................  $       88.3       $       58.4
                                                                                ================   =================
</TABLE>

                                      F-43
<PAGE>

21)     ACCOUNTING FOR STOCK-BASED COMPENSATION

        The  Holding  Company  sponsors a stock  option  plan for  employees  of
        Equitable  Life.  DLJ and Alliance  each sponsor  their own stock option
        plans for certain employees.  The Company elected to continue to account
        for stock-based compensation using the intrinsic value method prescribed
        in APB Opinion No. 25. Had  compensation  expense of the Company's stock
        option  incentive plans for options granted after December 31, 1994 been
        determined  based on the  estimated  fair  value at the grant  dates for
        awards under those plans,  the Company's pro forma net earnings for 1996
        and 1995 would have been as follows:

                                    1996              1995
                               ---------------   ---------------
                                        (IN MILLIONS)
        Net Earnings
          As Reported.........  $       10.3      $     312.8
          Pro Forma...........  $        3.2      $     311.3

        The fair value of options and units  granted  after  December  31, 1994,
        used as a basis for the above pro forma disclosures, was estimated as of
        the date of grants using Black-Scholes option pricing models. The option
        and unit pricing assumptions for 1996 and 1995 are as follows:

<TABLE>
<CAPTION>
                                      HOLDING COMPANY                    DLJ                        ALLIANCE
                                  -------------------------   --------------------------  -----------------------------
                                     1996          1995          1996          1995           1996            1995
                                  -----------   -----------   -----------   ------------  -------------   -------------
        <S>                        <C>           <C>           <C>            <C>          <C>             <C>       
        Dividend yield...........     0.80%         0.96%         1.54%         1.85%         8.0%            8.0%
        Expected volatility......    20.00%        20.00%        25.00%        25.00%        23.00%          23.00%
        Risk-free interest rate..     5.92%         6.83%         6.07%         5.86%         5.80%           6.00%

        Expected Life............  5 YEARS       5 years       5 YEARS        5 years      7.43 YEARS      7.43 years
        Weighted fair value
          per option granted.....    $6.94         $5.90         $9.35          -            $2.69           $2.24
</TABLE>

                                      F-44
<PAGE>

        A  summary  of the  Holding  Company  and DLJ  stock  option  plans  and
        Alliance's Unit option plans are as follows:

<TABLE>
<CAPTION>
                                          HOLDING COMPANY                       DLJ                           ALLIANCE
                                    -----------------------------   -----------------------------   -----------------------------
                                                      Options                         Options                         Options
                                                    Outstanding                     Outstanding                     Outstanding
                                                      Weighted                        Weighted                        Weighted
                                                      Average                         Average                         Average
                                      Shares         Exercise          Shares        Exercise           Units         Exercise
                                    (In Millions)      Price        (In Millions)     Price         (In Millions)      Price
                                    -------------   -------------   -------------   -------------   -------------   -------------
        <S>                         <C>             <C>             <C>             <C>             <C>             <C>
        Balance as of
          January 1, 1994........         6.1                             -                               3.2
          Granted................          .7                             -                               1.2
          Exercised..............         -                               -                               (.5)
          Forfeited..............         -                               -                               (.1)
                                    -------------                   -------------                   -------------
        Balance as of
          December 31, 1994......         6.8                             -                               3.8
          Granted................          .4                             9.2                             1.8
          Exercised..............         (.1)                            -                               (.5)
          Expired................         (.1)                            -                               -
          Forfeited..............         (.3)                            -                               (.3)
                                    -------------                   -------------                   -------------
        Balance as of
          December 31, 1995......         6.7           $20.27            9.2          $27.00             4.8           $17.72
          Granted................          .7           $24.94            2.1          $32.54              .7           $25.12
          Exercised..............         (.1)          $19.91            -              -                (.4)          $13.64
          Expired................         (.6)          $20.21            -              -                -               -
          Forfeited..............         -               -               (.2)         $27.00             (.1)          $19.32
                                    -------------                   -------------                   -------------
        Balance as of
          December 31, 1996......         6.7           $20.79           11.1          $28.06             5.0           $19.07
                                    =============   =============   =============   =============   =============   =============
</TABLE>

                                      F-45
<PAGE>

        Information  with  respect  to stock and unit  options  outstanding  and
        exercisable at December 31, 1996 is as follows:

<TABLE>
<CAPTION>
                                      Options Outstanding                                          Options Exercisable
        -------------------------------------------------------------------------------    --------------------------------------
                                                       Weighted
                                                        Average           Weighted                                 Weighted
              Range of               Number            Remaining           Average               Number             Average
              Exercise            Outstanding         Contractual         Exercise            Exercisable           Exercise
               Prices            (In Millions)        Life (Years)          Price            (In Millions)           Price
        ---------------------   -----------------   ---------------   -----------------    -------------------   ----------------
        <S>                     <C>                 <C>               <C>                  <C>                   <C>
               Holding
               Company
        ---------------------
        $18.125-$27.75                 6.7                 7.00             $20.79                3.4                $20.18
                                =================   ===============   =================    ===================   ================

                 DLJ
        ---------------------
        $27.00-$33.50                 11.1                 9.00             $28.06                -                    -
                                =================   ===============   =================    ===================   ================

              Alliance
        ---------------------
        $ 6.0625-$15.9375              1.3                 4.76             $12.97                1.2                $12.58
        $16.3125-$19.75                1.1                 8.19             $19.13                 .2                $18.69
        $19.875 -$19.875               1.0                 7.36             $19.88                 .4                $19.88
        $20.75  -$24.375                .9                 8.46             $22.05                 .3                $21.84
        $24.375 -$25.125                .7                 9.96             $25.13                -                    -
                                -----------------                                          -------------------  
        $ 6.0625-$25.125               5.0                 7.43             $19.07                2.1                $15.84
                                =================   ===============   =================    ===================   ================
</TABLE>

                                      F-46
<PAGE>

MANAGEMENT                                                            APPENDIX A

Here is a list of our  directors  and,  to the extent they are  responsible  for
variable life insurance operations, our principal officers and a brief statement
of their business  experience for the past five years.  Unless  otherwise noted,
their address is 1290 Avenue of the Americas, New York, New York 10104.

<TABLE>
<CAPTION>

- ------------------------------------------------------------------------------------------------------------------------------------
NAME AND PRINCIPAL                    BUSINESS EXPERIENCE
BUSINESS ADDRESS                      WITHIN PAST FIVE YEARS
- ------------------------------------------------------------------------------------------------------------------------------------
DIRECTORS
- ------------------------------------------------------------------------------------------------------------------------------------
<S>                                   <C>
Claude Bebear                         Director  of  Equitable  since  July  1991.  Chairman  of the  Board of the  Holding  Company
AXA-UAP                               (February  1996-present)  and a Director of other  affiliates of  Equitable.  Chairman of the
23, Avenue Matignon                   Executive Board of AXA-UAP  ("AXA-UAP")  since January 1997.  Prior thereto,  he was Chairman
75008 Paris, France                   and Chief  Executive  Officer  of AXA S.A.  Chief  Executive  Officer  of the  AXA-UAP  Group
                                      (formerly  known  as the  AXA  Group)  since  1974  and   Chairman  or  Director  of numerous
                                      subsidiaries  and  affiliated companies of the AXA-UAP Group.
- ------------------------------------------------------------------------------------------------------------------------------------
Christopher J. Brocksom               Director  of  Equitable  since  July 1992.  Chief  Executive  Officer,  AXA Equity & Law Life
AXA Equity & Law                      Assurance  Society PLC ("AXA Equity & Law") and various  directorships  and officerships with
Elbury 9                              AXA Equity & Law affiliated companies.
Weedon Lane
Buckinghamshire HP 6505
England
- ------------------------------------------------------------------------------------------------------------------------------------
Francoise Colloc'h                    Director of Equitable  since July 1992.  Senior  Executive Vice President Human Resources and
AXA-UAP                               Communications of AXA-UAP, and various positions with AXA-UAP affiliated companies.  Director
23, Avenue Matignon                   of the Holding Company.
75008 Paris, France
- ------------------------------------------------------------------------------------------------------------------------------------
Henri de Castries                     Director  of  Equitable  since  September  1993.  Vice  Chairman  of the Board of the Holding
AXA-UAP                               Company since February 1996.  Senior  Executive  Vice President  Financial  Services and Life
23, Avenue Matignon                   Insurance  Activities of AXA-UAP since 1996. Also Director or Officer of various subsidiaries
75008 Paris, France                   and affiliates of the AXA-UAP Group.  Director of the Holding  Company and of other Equitable
                                      affiliates.  Previously held other officerships with the AXA Group.
- ------------------------------------------------------------------------------------------------------------------------------------
Joseph L. Dionne                      Director  of  Equitable  since May 1982.  Chairman  (since  April  1988) and Chief  Executive
The McGraw-Hill Companies             Officer (since April 1983) of The McGraw-Hill Companies.  Director of the Holding Company.
1221 Avenue of the Americas
New York, NY 10020
- ------------------------------------------------------------------------------------------------------------------------------------
William T. Esrey                      Director of  Equitable  since July 1986.  Chairman  (since  April  1990) and Chief  Executive
Sprint Corporation                    Officer (since 1985) of Sprint Corporation.  Director of the Holding Company.
P.O. Box 11315
Kansas City, MO 64112
- ------------------------------------------------------------------------------------------------------------------------------------

Jean-Rene Fourtou                     Director of Equitable since July 1992.  Chairman and Chief Executive  Officer,  Rhone-Poulenc
Rhone-Poulenc S.A.                    S.A.  since  1986.  Member of the  Supervisory  Board of  AXA-UAP.  Director  of the  Holding
25, Quai Paul Doumer                  Company.
92408 Courbevoie Cedex
France
- ------------------------------------------------------------------------------------------------------------------------------------
Norman C. Francis                     Director of Equitable since March 1989.  President, Xavier University of Louisiana.
Xavier University of Louisiana
7325 Palmetto Street
New Orleans, LA  70125
- ------------------------------------------------------------------------------------------------------------------------------------
Donald J. Greene                      Director of Equitable since July 1991.  Partner,  LeBoeuf,  Lamb, Greene & MacRae since 1965.
LeBouef, Lamb, Greene & MacRae        Director of the Holding Company.
125 West 55th Street
New York, NY  10019-4513
- ------------------------------------------------------------------------------------------------------------------------------------


                                      A-1
</TABLE>


<PAGE>

<TABLE>
<CAPTION>

- ------------------------------------------------------------------------------------------------------------------------------------
NAME AND PRINCIPAL                    BUSINESS EXPERIENCE
BUSINESS ADDRESS                      WITHIN PAST FIVE YEARS
- ------------------------------------------------------------------------------------------------------------------------------------
DIRECTORS (continued)
- ------------------------------------------------------------------------------------------------------------------------------------
<S>                                   <C>                                                      
John T. Hartley                       Director of Equitable  since August 1987.  Retired  Chairman and Chief  Executive  Officer of
Harris Corporation                    Harris Corporation (retired since July 1995); previously held  other officerships with Harris 
1025 NASA Boulevard                   Corporation.  Director of the Holding Company.
Melbourne, FL  32919                  
- ------------------------------------------------------------------------------------------------------------------------------------
John H.F. Haskell, Jr.                Director of Equitable since July 1992.  Managing  Director of Dillon,  Read & Co., Inc. since
Dillon, Read & Co., Inc.              1975 and member of its Board of Directors. Director of the Holding Company.
535 Madison Avenue
New York, NY  10022
- ------------------------------------------------------------------------------------------------------------------------------------
Mary R. (Nina) Henderson              Director of Equitable  since December 1996.  President of CPC Specialty  Markets Group of CPC
CPC Specialty Markets Group           International,  Inc. since 1993. Prior thereto,  President of CPC Specialty Products and Best
700 Sylvan Avenue                     Foods Exports. Director of the Holding Company
Englewood Cliffs, NJ 07632
- ------------------------------------------------------------------------------------------------------------------------------------
W. Edwin Jarmain                      Director of Equitable  since July 1992.  President of Jarmain Group Inc. since 1979;  also an
Jarmain Group Inc.                    Officer  or  Director  of  several  affiliated  companies.   Chairman  and  Director  of  FCA
121 King Street West                  International  Ltd.  Director  of various AXA  affiliated  companies.  Previously  held other
Suite 2525, Box 36                    officerships with FCA International. Director of the Holding Company.
Toronto, Ontario M5H 3T9,
Canada
- ------------------------------------------------------------------------------------------------------------------------------------
G. Donald Johnston, Jr.               Director of Equitable since January 1986. Retired Chairman and Chief Executive  Officer,  JWT
184-400 Ocean Road                    Group, Inc. and J. Walter Thompson Company.
John's Island
Vero Beach, FL  32963
- ------------------------------------------------------------------------------------------------------------------------------------
Winthrop Knowlton                     Director of Equitable since October 1973.  Chairman of the Board of Knowlton  Brothers,  Inc.
Knowlton Brothers, Inc.               since May 1989; also President of Knowlton  Associates,  Inc. since September 1987;  Director
530 Fifth Avenue                      of the Holding Company.
New York, NY  10036
- ------------------------------------------------------------------------------------------------------------------------------------
Arthur L. Liman                       Director of Equitable since March 1984.  Partner,  Paul, Weiss,  Rifkind,  Wharton & Garrison
Paul, Weiss, Rifkind,                 since 1966. Director of the Holding Company.
Wharton and Garrison
1285 Avenue of the Americas
New York, NY  10019
- ------------------------------------------------------------------------------------------------------------------------------------
George T. Lowy                        Director of Equitable since July 1992.  Partner, Cravath, Swaine & Moore since 1965.
Cravath, Swaine & Moore
825 Eighth Avenue
New York, NY  10019
- ------------------------------------------------------------------------------------------------------------------------------------
Didier Pineau-Valencienne             Director  of  Equitable  since  February  1996.  Chairman  and  Chief  Executive  Officer  of
Schneider S.A.                        Schneider  S.A. since 1981 and Chairman or Director of numerous  subsidiaries  and affiliated
64-70, Avenue Jean-Baptiste Clement   companies of Schneider.  Director of AXA-UAP and the Holding Company.
92646 Boulogne-Billancourt Cedex
France
- ------------------------------------------------------------------------------------------------------------------------------------
George J. Sella, Jr.                  Director  of  Equitable  since May 1987.  Retired  Chairman  and Chief  Executive  Officer of
P.O. Box 397                          American  Cyanamid  Company  (until  April 1993);  previously  held other  officerships  with
Newton, NJ  07860                     American Cyanamid. Director of the Holding Company.
- ------------------------------------------------------------------------------------------------------------------------------------
Dave H. Williams                      Director of  Equitable  since March 1991.  Chairman and Chief  Executive  Officer of Alliance
Alliance Capital  Management          since  1977  and  Chairman  or Director of numerous  subsidiaries  and affiliated  companies 
Corporation                           of Alliance. Director of the Holding Company.     
1345 Avenue of the Americas           
New York, NY  10105                   
- ------------------------------------------------------------------------------------------------------------------------------------

</TABLE>

                                       A-2
<PAGE>

<TABLE>
<CAPTION>

- ------------------------------------------------------------------------------------------------------------------------------------
NAME AND PRINCIPAL                      BUSINESS EXPERIENCE
BUSINESS ADDRESS                        WITHIN PAST FIVE YEARS
- ------------------------------------------------------------------------------------------------------------------------------------
OFFICERS and DIRECTORS
- ------------------------------------------------------------------------------------------------------------------------------------
<S>                                     <C>   
William  T. McCaffrey                   Director,  Senior  Executive  Vice President and Chief  Operating  Officer of Equitable (all
                                        since  February  1996).  Executive Vice  President and Chief  Administrative  Officer (since
                                        February 1994) of the Holding Company.  Director of various Equitable affiliated  companies.
                                        Previously held other officerships with Equitable and its affiliates.
- ------------------------------------------------------------------------------------------------------------------------------------

Joseph J. Melone                        Chairman, Chief Executive Officer and President of Equitable. Chief Executive Officer of the
                                        Holding  Company since February 1996 and Director and President of the Holding Company since
                                        May 1992. Director of various Equitable and AXA-UAP affiliated companies.
- ------------------------------------------------------------------------------------------------------------------------------------
OTHER OFFICERS
- ------------------------------------------------------------------------------------------------------------------------------------

A. Frank Beaz                           Senior Vice President,  Equitable.  Executive Vice President, EQ Financial Consultants, Inc.
                                        ("EQF") (since May 1995). Director, Equitable Realty Assets Corporation since December 1996.
                                        Previously held other officerships with Equitable.
- ------------------------------------------------------------------------------------------------------------------------------------
Leon B. Billis                          Senior Vice President, Equitable. Previously held other officerships with Equitable.
- ------------------------------------------------------------------------------------------------------------------------------------
Harvey Blitz                            Senior  Vice  President  and  Deputy  Chief   Financial   Officer,  Equitable.  Senior  Vice
                                        President,  the Holding  Company;  Vice  President and Director,  EQ Advisors  Trust (EQAT);
                                        Chairman of Frontier Trust Company and Director of various Equitable  affiliated  companies.
                                        Previously held other officerships with Equitable and its affiliates.
- ------------------------------------------------------------------------------------------------------------------------------------
Kevin R. Byrne                          Vice President and Treasurer,  Equitable and the Holding Company; Treasurer,  EquiSource and
                                        Frontier Trust Company.  Vice President and Treasurer,  Equitable Casualty Insurance Company
                                        and EQAT. Previously held other officerships with Equitable and its affiliates.
- ------------------------------------------------------------------------------------------------------------------------------------
Jerry M. de St. Paer                    Executive Vice President,  Equitable.  Senior  Executive Vice President (since May 1996) and
                                        Chief Financial  Officer (since May 1992) of the Holding  Company.  Executive Vice President
                                        and Chief  Operating  Officer (since  September 1994) of Equitable  Investment  Corporation.
                                        Director of various Equitable  affiliated  companies.  Previously held various  officerships
                                        with Equitable and its affiliates.
- ------------------------------------------------------------------------------------------------------------------------------------
Gordon G. Dinsmore                      Senior Vice  President,  Equitable.  Executive Vice President,  EQF. Vice  President,  EQAT.
                                        Director of other Equitable  affiliated  companies.  Previously held other officerships with
                                        Equitable and its affiliates.

- ------------------------------------------------------------------------------------------------------------------------------------
Alvin H. Fenichel                       Senior Vice President and  Controller,  Equitable and the Holding  Company.  Previously held
                                        other officerships with Equitable and its affiliates.

- ------------------------------------------------------------------------------------------------------------------------------------
Paul J. Flora                           Senior Vice President and Auditor,  Equitable.  Vice President and Auditor,  Holding Company
                                        (since September 1994). Vice President/Auditor,  National Westminster Bank (November 1984 to
                                        June 1993).

- ------------------------------------------------------------------------------------------------------------------------------------
Robert E. Garber                        Executive Vice President and General Counsel, Equitable and the Holding Company.  Previously
                                        held other officerships with Equitable and its affiliates.
- ------------------------------------------------------------------------------------------------------------------------------------
Donald R. Kaplan                        Vice President and Chief Compliance Officer,  Equitable.  Previously held other officerships
                                        with Equitable.

- ------------------------------------------------------------------------------------------------------------------------------------
Michael S. Martin                       Senior Vice President, Equitable. Chairman and Chief Executive Officer, EQF. Vice President,
                                        EQAT and HRT. Director,  Equitable Underwriting and Sales Agency (Bahamas),  Ltd. (since May
                                        1996) and Colorado (since January 1995).  Previously held other  officerships with Equitable
                                        and its affiliates.
- ------------------------------------------------------------------------------------------------------------------------------------
Peter D. Noris                          Executive Vice President and Chief Investment Officer,  Equitable.  Executive Vice President
                                        (since May 1995) and Chief Investment Officer (since July 1995),  Holding Company.  Trustee,
                                        HRT and  President  and  Trustee,  EQAT.  Director of Alliance  and  Equitable  Real Estate.
                                        Executive Vice President EQF. Prior to May 1995, Vice President/Manager, Insurance Companies
                                        Investment  Strategies  Group,  Salomon  Brothers,  Inc. Prior to November 1992, with Morgan
                                        Stanley & Co., Inc., as Principal, Fixed Income Insurance Group.
- ------------------------------------------------------------------------------------------------------------------------------------


                                                                A-3
<PAGE>


- ------------------------------------------------------------------------------------------------------------------------------------
NAME AND PRINCIPAL                      BUSINESS EXPERIENCE
BUSINESS ADDRESS                        WITHIN PAST FIVE YEARS
- ------------------------------------------------------------------------------------------------------------------------------------
OTHER OFFICERS (continued)
- ------------------------------------------------------------------------------------------------------------------------------------
Anthony C. Pasquale                     Senior Vice President, Equitable. Director of Equitable Agri-Business,  Inc. Previously held
                                        other officerships with Equitable and its affiliates.

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

Michael J. Rich                         Senior Vice President,  Equitable.  Prior to October 1994,  Vice President of  Underwriting,
                                        John Hancock Mutual Life Insurance Co.

- ------------------------------------------------------------------------------------------------------------------------------------
Pauline  Sherman                        Company, Vice President,  Secretary and Associate General Counsel, Equitable and the Holding
                                        both since September 1995. Previously held other officerships with Equitable.
- ------------------------------------------------------------------------------------------------------------------------------------
Samuel B. Shlesinger                    Senior Vice  President  and  Actuary,  Equitable.  Director,  Chairman  and Chief  Executive
                                        Officer,  The  Equitable  of  Colorado,  Inc.  since  1985.  Vice  President,  HRT and EQAT.
                                        Previously held other officerships with Equitable and its affiliates.
- ------------------------------------------------------------------------------------------------------------------------------------
Jose S. Suquet                          Executive  Vice  President and Chief Agency  Officer,  Equitable,  since August 1994.  Prior
                                        thereto, with Equitable as Sales/Agency Manager.
- ------------------------------------------------------------------------------------------------------------------------------------
Stanley B. Tulin                        Senior  Executive Vice President and Chief  Financial  Officer,  Equitable since April 1996.
                                        Executive Vice President,  Holding Company. Vice President,  EQAT. Prior thereto,  Chairman,
                                        Insurance Consulting and Actuarial Practice, Coopers & Lybrand.
- ------------------------------------------------------------------------------------------------------------------------------------

</TABLE>

                                       A-4

<PAGE>
                                                                   
COMMUNICATING PERFORMANCE DATA                                      APPENDIX B

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  Trusts  and may  compare  the  performance  or  ranking of the
Separate  Account  Funds  and the  Trusts'  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 Trusts'
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 B-2  illustrates  the average annual  compound rates of return
over selected time periods  between  December 31, 1926 and December 31, 1996 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 Trusts and do not constitute a representation that the performance of the
Separate  Account Funds or the Trusts'  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  B-1  of the  HRT
prospectus.  For a comparative  illustration  of performance  results of certain
public  mutual  funds  which are similar to the EQAT  portfolios  and managed by
EQAT's Advisers, see page A-1 of the EQAT 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
12/31/96:                       STOCKS            BONDS            BONDS            BONDS            BILLS            INDEX
- --------                        ------            -----            -----            -----            -----            -----
<S>                              <C>              <C>               <C>              <C>              <C>              <C>  
 1 year..................        23.07%           -0.93%            1.40%            2.10%            5.21%            3.58%
 3 years.................        19.66             6.36             6.72             4.19             4.90             2.93
 5 years.................        15.20             8.98             8.52             6.17             4.22             2.89
10 years.................        15.28             9.39             9.48             7.77             5.46             3.70
20 years.................        14.55             9.54             9.71             9.14             7.28             5.15
30 years.................        11.85             7.75             8.24             8.27             6.73             5.39
40 years.................        11.18             6.51             6.99             7.08             5.80             4.47
50 years.................        12.59             5.33             5.76             5.89             4.89             4.08
60 years.................        11.19             5.06             5.38             5.32             4.10             4.13
Since 1926...............        10.71             5.08             5.64             5.21             3.74             3.12
Inflation Adjusted
Since 1926...............         7.36             1.90             2.44             2.02             0.60
</TABLE>

- ----------------------------
*Source:  Ibbotson,  Roger G. and Rex A. Sinquefield,  STOCKS, BONDS, BILLS, AND
INFLATION  (SBBI),  1982,  updated in STOCKS,  BONDS,  BILLS, AND INFLATION 1997
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 - 1996,  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 -
1996;  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>


                                       IL
                                    COLI IISM


                          Prospectus Dated May 1, 1997

IL COLI II is an individual  flexible  premium  variable life  insurance  policy
issued by The Equitable Life Assurance Society of the United States (Equitable).
The policy is designed to be offered to eligible purchasers and to be used for a
variety of business purposes.

The policy  offers  flexible  premium  payments,  a choice of two death  benefit
options,  decreases  to the policy's  Face Amount of  insurance  and a choice of
funding  options,  including  a  guaranteed  interest  option and the  following
twenty-four investment portfolios:


<TABLE>
<CAPTION>
                                                INVESTMENT PORTFOLIOS
- -------------------------------------------------------------------------------------------------------------------
   FIXED INCOME SERIES:                           EQUITY SERIES:                         ASSET ALLOCATION SERIES:
- ---------------------------- ---------------------------------------------------------  ---------------------------
<S>                          <C>                          <C>                           <C>
Domestic Fixed Income        Domestic Equity              International Equity          o  Alliance Conservative 
- ---------------------        ---------------              --------------------             Investors             
   o Alliance Money Market      o T. Rowe Price Equity       o Alliance Global          o  EQ/Putnam Balanced   
   o Alliance Intermediate        Income                     o Alliance International   o  Alliance Balanced    
     Government Securities      o EQ/Putnam Growth &         o T. Rowe Price            o  Alliance Growth      
   o Alliance Quality Bond        Income Value                 International Stock         Investors            
                                o Alliance Growth &          o Morgan Stanley           o  Merrill Lynch World  
Aggressive Fixed Income           Income                       Emerging Markets            Strategy             
- -----------------------         o Alliance Equity Index        Equity (available on 
   o Alliance High Yield        o Merrill Lynch Basic          or about Sept. 2,    
                                  Value Equity                 1997)                
                                o Alliance Common Stock
                                o MFS Research           Aggressive Equity          
                                                         -----------------          
                                                            o Alliance Aggressive   
                                                               Stock 
                                                             o Warburg Pincus Small
                                                               Company Value         
                                                             o Alliance Small Cap    
                                                               Growth                
                                                             o MFS Emerging Growth   
                                                               Companies             
</TABLE>

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

Although premiums are flexible,  additional premiums may be required to keep the
policy in effect. The policy may terminate if its value (net of any policy loan)
is too small to pay the policy's monthly  charges.  The policy can be guaranteed
to stay in  force,  regardless  of  investment  performance,  through  the death
benefit guarantee provision (if available).

You can borrow against or withdraw money from the policy,  within limits.  Loans
and withdrawals will reduce the policy's death benefit and cash surrender value.
You can also surrender the policy.

Your Equitable  agent can provide you with  information  about all forms of life
insurance  available from us and help you decide which may best meet your needs.
Replacing  existing  insurance  with an IL COLI II or other policy may not be to
your advantage.

You may examine the policy for a limited  period and cancel it for a full refund
of premiums paid.

PLEASE READ THIS  PROSPECTUS  CAREFULLY AND KEEP IT FOR FUTURE  REFERENCE.  THIS
PROSPECTUS CONTAINS INFORMATION THAT SHOULD BE KNOWN BEFORE INVESTING IN IL COLI
II. THIS  PROSPECTUS IS NOT VALID UNLESS IT IS ATTACHED TO CURRENT  PROSPECTUSES
FOR BOTH THE HUDSON RIVER TRUST AND THE EQ ADVISORS 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 1997 The Equitable Life Assurance Society of the United States.
                              All rights reserved.

EVM-114           Cat. No. 127295
<PAGE>
                                TABLE OF CONTENTS


                                                          PAGE
                                                          ----

SUMMARY OF IL COLI II FEATURES...............................1
PART 1 --  DETAILED INFORMATION ABOUT EQUITABLE AND
   IL COLI II INVESTMENT CHOICES.............................7
          THE COMPANY THAT ISSUES IL COLI II.................7
          THE SEPARATE ACCOUNT AND THE TRUSTS................7
            The Separate Account.............................7
            The Trusts.......................................7
            The HRT's Investment Adviser.....................8
            The EQAT's Manager and Investment Advisers.......8
            Investment Policies Of The Trusts' Portfolios....9
          THE GUARANTEED INTEREST ACCOUNT...................11
            Adding Interest In The Unloaned Guaranteed
              Interest Account..............................11
            Transfers Out Of The Guaranteed Interest Account11
PART 2--  DETAILED INFORMATION ABOUT IL COLI II.............11
          FLEXIBLE PREMIUMS.................................11
            Planned Periodic And Death Benefit Guarantee
              Premiums......................................11
            Premium And Monthly Charge Allocations..........12
          DEATH BENEFITS....................................12
            Guaranteeing The Death Benefit..................12
          CHANGES IN INSURANCE PROTECTION...................13
            Decreasing The Face Amount......................13
            Changing The Death Benefit Option...............13
            Substitution Of Insured Person..................13
            When Policy Changes Go Into Effect..............13
          MATURITY BENEFIT..................................13
          LIVING BENEFIT OPTION.............................13
          SUPPLEMENTAL INSURANCE ON THE INSURED PERSON......14
          YOUR POLICY ACCOUNT VALUE.........................14
            Amounts In The Separate Account.................14
            How We Determine The Unit Value.................14
            Transfers Of Policy Account Value...............14
            Telephone Transfers.............................15
            Charge For Transfers............................15
          BORROWING FROM YOUR POLICY ACCOUNT................15
            How To Request A Loan...........................15
            Policy Loan Interest............................15
            When Interest Is Due............................16
            Repaying The Loan...............................16
            The Effects Of A Policy Loan....................16
          PARTIAL WITHDRAWALS AND SURRENDER.................16
            Partial Withdrawals.............................16
            Surrender For Net Cash Surrender Value..........16
          DEDUCTIONS AND CHARGES............................16
            Deductions From Premiums........................16
            Deductions From Your Policy Account.............17
            Charges Of The Trusts...........................18
          ADDITIONAL INFORMATION ABOUT IL COLI II...........18
            Your Policy Can Terminate.......................18
            You May Restore A Policy After It Terminates....18
            Policy Periods, Anniversaries, Dates And Ages...19
          TAX EFFECTS.......................................19
            Policy Proceeds.................................19
            Policy Terminations.............................20
            Living Benefits.................................21
            Diversification.................................21
            Policy Changes..................................21
            Tax Changes.....................................21
            Estate And Generation Skipping Taxes............21
            Pension And Profit-Sharing Plans................21
            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..................22
          OUR RIGHT TO CHANGE HOW WE OPERATE................22
          OUR REPORTS TO POLICYOWNERS.......................23
          LIMITS ON OUR RIGHT TO CHALLENGE THE POLICY.......23
          YOUR PAYMENT OPTIONS..............................23
          YOUR BENEFICIARY..................................23
          ASSIGNING YOUR POLICY.............................23
          WHEN WE PAY POLICY PROCEEDS.......................24
          DIVIDENDS.........................................24
          REGULATION........................................24
          SPECIAL CIRCUMSTANCES.............................24
          DISTRIBUTION......................................24
          LEGAL PROCEEDINGS.................................24
          ACCOUNTING AND ACTUARIAL EXPERTS..................25
          ADDITIONAL INFORMATION............................25
          MANAGEMENT........................................26
PART 4 --  ILLUSTRATIONS OF POLICY BENEFITS..................30
SEPARATE ACCOUNT FP FINANCIAL STATEMENTS..................FSA-1
EQUITABLE FINANCIAL STATEMENTS..............................F-1
APPENDIX A--COMMUNICATING PERFORMANCE DATA..................A-1
            LONG-TERM MARKET TRENDS.........................A-1
            AVERAGE ANNUAL RATES OF RETURN..................A-2

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

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

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

What sets variable life  insurance  apart from  universal life and whole life is
that  variable  life  insurance  allows the  policyowner  to direct  premiums to
different mutual fund options.  This enables a policyowner to harness the growth
potential of, for example,  the equity markets,  but the policyowner  also bears
the risk of investment  losses.  In contrast,  whole life  insurance  provides a
minimum  guaranteed  cash value and universal life applies a minimum  guaranteed
interest rate to premiums.  Some variable life insurance  policies offer some of
the other  features  of  universal  or whole  life such as  premium  flexibility
(universal life) or death benefit guarantees (whole life).

Equitable  offers an array of permanent cash value  insurance  products and your
Equitable  agent can help you determine  which product best suits your insurance
needs.

                         SUMMARY OF IL COLI II FEATURES

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

ELIGIBILITY TO PURCHASE

IL COLI II has been  designed to be used as a  potential  source of funds to pay
benefits under  non-qualified  executive  deferred  compensation  plans,  salary
continuation  plans or for  other  business  purposes.  In order to  qualify  to
purchase IL COLI II, the following conditions must be satisfied:

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

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

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

o  certain  undertakings,   which  may  be  required  by  Equitable  in  certain
   situations, are submitted to Equitable.

PUTTING MONEY INTO THE POLICY

FLEXIBLE PREMIUMS

o  Premiums  may be  invested  whenever  and in whatever  amount you  determine,
   within  limits.  Other than the initial  premium,  there are no  scheduled or
   required  premium payments  (however,  under certain  conditions,  additional
   premiums may be needed to keep a policy in effect).  See FLEXIBLE PREMIUMS on
   page 11.

POLICY ACCOUNT

o  Net  premiums  are put in your  Policy  Account  and  can be  allocated  to a
   Guaranteed Interest Account and to one or more funds of Equitable's  Separate
   Account FP (each a Fund,  and together,  the Funds or the Separate  Account).
   The Funds invest in corresponding  portfolios of The Hudson River Trust (HRT)
   or the EQ Advisors  Trust  (EQAT),  each of which is a mutual  fund.  See THE
   SEPARATE ACCOUNT and THE TRUSTS, both on page 7.

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
   11 for a description  of these  limitations.  Transfers  into the  Guaranteed
   Interest  Account and among the Funds may generally be made at any time.  See
   TRANSFERS OF POLICY ACCOUNT VALUE on page 14.

o  There is no minimum guaranteed cash value for amounts allocated to the Funds.
   The value of amounts allocated to the Guaranteed Interest Account will depend
   on the interest  rates  declared and  guaranteed  each year by Equitable  (4%
   minimum, before deductions). See THE GUARANTEED INTEREST ACCOUNT on page 11.

TAKING MONEY OUT OF THE POLICY

o  Loans may be taken  against 90% of a policy's  Cash  Surrender  Value (Policy
   Account value) subject to certain conditions.  Loan interest accrues daily at
   a rate determined annually.  Currently,  amounts set aside to secure the loan
   earn  interest  at a rate 1% lower  than the rate  charged  for  policy  loan
   interest. See BORROWING FROM YOUR POLICY ACCOUNT on page 10.

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 16.

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 16.

INSURANCE PROTECTION FEATURES

DEATH BENEFITS

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

o  Option B, a variable benefit equal to the Face Amount plus the Policy Account
   value.


                                       1
<PAGE>
o  The total minimum Face Amount (including any death benefit coverage under any
   policy rider) is $100,000.

o  In some  cases a higher  death  benefit  may  apply in order to meet  Federal
   income tax law requirements. See DEATH BENEFITS on page 12.

o  After the second policy year, you can decrease the Face Amount or change your
   death  benefit  option.  Conditions  apply to Face  Amount and death  benefit
   option changes. See CHANGES IN INSURANCE PROTECTION on page 13.

o  After the second  policy  year,  you may be able to  substitute  the  insured
   person. See SUBSTITUTION OF INSURED PERSON on page 13.

DEATH BENEFIT GUARANTEE

o  The  death  benefit  guarantee   provision   guarantees  that  under  certain
   conditions,  the policy will  remain in force even if the Net Cash  Surrender
   Value is too small to pay the monthly  charges.  The death benefit  guarantee
   provision is not  available if you have  elected any death  benefit  coverage
   under the  supplemental  term insurance  rider.  The death benefit  guarantee
   provision  may be limited or not available in some states.  See  GUARANTEEING
   THE DEATH BENEFIT on page 12 for a description  of these  provisions  and the
   conditions that apply.

MATURITY BENEFIT

o  A maturity  benefit  equal to the  amount in your  Policy  Account,  less any
   policy loan, any lien securing a Living Benefit payment and accrued interest,
   is payable on the policy  anniversary  nearest  the  insured  person's  100th
   birthday  (Final Policy Date),  if the insured person is still living on that
   date. See MATURITY BENEFIT on page 13.

LIVING BENEFIT

o  The Living Benefit rider enables the  policyowner to receive a portion of the
   policy's  death  benefit  (excluding  any  death  benefit  payable  under the
   supplemental  term  insurance  rider) if the  insured  person  has a terminal
   illness. The Living Benefit rider will be added to most policies at issue for
   no additional cost. See LIVING BENEFIT OPTION on page 13.

SUPPLEMENTAL INSURANCE ON THE INSURED PERSON

o  You may  purchase at issue  death  benefit  coverage  on the  insured  person
   through a supplemental  term  insurance  rider.  Choosing  coverage under the
   supplemental  term insurance  rider in lieu of coverage under the base policy
   will reduce total  charges and increase  Policy  Account  values on a current
   charge basis. The more  supplemental  term insurance  coverage you elect, the
   greater will be the amount of the reduction in charges and increase in Policy
   Account  values on a current charge basis.  However,  the  supplemental  term
   insurance rider has higher guaranteed  maximum cost of insurance charges than
   the base policy.  On a  guaranteed  charge  basis,  the use of the rider will
   increase  charges and decrease  Policy Account  values.  In addition,  if you
   elect any coverage under this rider,  the death benefit  guarantee  provision
   will not be  available  and the  Living  Benefit  rider will not apply to the
   supplemental term insurance. See SUPPLEMENTAL INSURANCE ON THE INSURED PERSON
   on page 14.

DEDUCTIONS AND CHARGES

FROM PREMIUMS (See DEDUCTIONS FROM PREMIUMS on page 16.)

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

o  Premium  Sales Charge  equal to 9% of premiums  paid through the tenth policy
   year and 3% of  premiums  paid  thereafter.  Equitable  currently  intends to
   reduce the 9% charge once premiums paid equal a specified amount.

FROM THE POLICY ACCOUNT (See DEDUCTIONS FROM YOUR POLICY ACCOUNT on page 17.)

o  Maximum  administrative charge of $18.50 per month for the first three policy
   years and $6.00  thereafter,  plus a charge per  thousand  of Face  Amount at
   issue  (excluding  any death benefit  coverage  under the  supplemental  term
   insurance  rider)  ranging  from  $0.15 to $0.26  per month for the first ten
   policy years  (depending  upon the issue age of the insured person) and equal
   to $0.06 per month thereafter. Equitable intends to reduce these charges on a
   current basis. See DEDUCTIONS FROM YOUR POLICY ACCOUNT on page 17.

o  Current  monthly cost of insurance  rates for preferred risk insureds for the
   base policy  range from less than one cent per thousand of net amount at risk
   at the  youngest  age to $50.00  per  thousand  of net  amount at risk at the
   oldest age (99). The net amount at risk is the difference  between the Policy
   Account value and the current  death  benefit.  Guaranteed  cost of insurance
   rates for  preferred  risk  insureds  for the base  policy  range  from $0.08
   (youngest  age) to $83.33 (age 99).  These same  ranges in cost of  insurance
   rates apply to the supplemental  term insurance rider,  except that the rates
   are based upon per thousand of rider benefit.

o  Current  monthly charge for certain  mortality and expense risks at an annual
   rate of .20% of the unloaned  Policy Account value  (guaranteed not to exceed
   .40% per annum).

o  Certain policy transactions will result in the following charges:

         o  Transfers - Currently,  we charge $25 per transfer after the twelfth
            transfer  in a policy  year.  We reserve the right to charge $25 per
            transfer.

         o  Partial  Withdrawals - An expense  charge of $25 or 2% of the amount
            requested, whichever is less, is made for each partial withdrawal.

         o  Substitution  of  Insured  Person - A $100  expense  charge  will be
            deducted for each substitution of insured person.


                                       2
<PAGE>
FROM THE TRUSTS

o  The  Separate  Account  Funds  purchase  Class  IA  shares  of  corresponding
   portfolios of the HRT or Class IB shares of  corresponding  portfolios of the
   EQAT at net asset value. That price reflects investment  management fees, any
   Rule  12b-1   distribution  fees,   indirect  expenses,   such  as  brokerage
   commissions, and certain other operating expenses.

   The Hudson River Trust.  Effective  May 1, 1997,  a new  investment  advisory
   agreement relating to each of the HRT portfolios was entered into between HRT
   and  Alliance,  HRT's  Investment  Adviser.  The  table  below  shows (i) the
   investment  management  fees paid by the HRT in 1996 and (ii) other  expenses
   deducted from HRT assets in 1996, both restated to reflect the fees and other
   expenses  that  would  have  been  paid  by the  portfolios  if  the  present
   investment advisory agreement had been in effect as of January 1, 1996. These
   restated  fees and  expenses  are based on average  net assets for 1996.  For
   actual investment management fees and other expenses paid by HRT in 1996, see
   the HRT prospectus. Investment management fees may increase or decrease based
   on the level of  portfolio  net  assets.  These  fees are  subject to maximum
   rates,  as described in the attached HRT  prospectus.  Other HRT expenses are
   likely to fluctuate from year to year.  Both  investment  management fees and
   other  expenses are  expressed in the table below as an annual  percentage of
   each portfolio's daily average net assets:

<TABLE>
<CAPTION>
                                         1996 FEES AND EXPENSES RESTATED AS IF SUBJECT TO 1997 ADVISORY AGREEMENT
                                         --------------------------------------------------------------------------
                                              RESTATED 1996            RESTATED 1996             RESTATED 1996
HRT PORTFOLIO                                MANAGEMENT FEE           OTHER EXPENSES            TOTAL EXPENSES
- -------------------------------------------------------------------------------------------------------------------
<S>                                                <C>                       <C>                      <C>  
Alliance Money Market                              0.35%                     0.04%                    0.39%
Alliance Intermediate Govt. Securities             0.50%                     0.09%                    0.59%
Alliance Quality Bond                              0.53%                     0.05%                    0.58%
Alliance High Yield                                0.60%                     0.06%                    0.66%
Alliance Growth & Income                           0.55%                     0.05%                    0.60%
Alliance Equity Index                              0.33%                     0.05%                    0.38%
Alliance Common Stock                              0.38%                     0.03%                    0.41%
Alliance Global                                    0.65%                     0.08%                    0.73%
Alliance International                             0.90%                     0.18%                    1.08%
Alliance Aggressive Stock                          0.55%                     0.03%                    0.58%
Alliance Small Cap Growth*                         0.90%**                   0.10%***                 1.00%***
Alliance Conservative Investors                    0.48%                     0.07%                    0.55%
Alliance Balanced                                  0.42%                     0.05%                    0.47%
Alliance Growth Investors                          0.53%                     0.06%                    0.59%
- ---------------------------------
<FN>
*Commenced operations on May 1, 1997. **Maximum management fee payable. ***Estimated 1997 expenses. 
</FN>
</TABLE>

EQ Advisors  Trust.  The table below shows (i) the annual  rates  payable by the
EQAT for management  fees in 1997, (ii) Rule 12b-1  distribution  fees and (iii)
other  estimated  expenses to be deducted  from EQAT assets in 1997.  Other EQAT
expenses are likely to fluctuate from year to year. The management  fees are not
subject  to any  reduction  based on the  level of  portfolio  net  assets.  The
management  fees, 12b-1 fees and other expenses are expressed in the table below
as an annual percentage of each portfolio's daily average net assets:

<TABLE>
<CAPTION>
                                       1997 MANAGEMENT                      ESTIMATED 1997    ESTIMATED 1997
EQAT PORTFOLIO                               FEE             12B-1 FEES     OTHER EXPENSES*   TOTAL EXPENSES
- ------------------------------------- ------------------- ----------------- ---------------- -----------------
<S>                                         <C>                <C>               <C>              <C>  
T. Rowe Price Equity Income                 0.55%              0.25%             0.05%            0.85%
EQ/Putnam Growth & Income Value             0.55%              0.25%             0.05%            0.85%
Merrill Lynch Basic Value Equity            0.55%              0.25%             0.05%            0.85%
MFS Research                                0.55%              0.25%             0.05%            0.85%
T. Rowe Price International Stock           0.75%              0.25%             0.20%            1.20%
Morgan Stanley Emerging Markets Equity      1.15%              0.25%             0.35%            1.75%
Warburg Pincus Small Company Value          0.65%              0.25%             0.10%            1.00%
MFS Emerging Growth Companies               0.55%              0.25%             0.05%            0.85%
EQ/Putnam Balanced                          0.55%              0.25%             0.10%            0.90%
Merrill Lynch World Strategy                0.70%              0.25%             0.25%            1.20%
- -------------------------------------
<FN>
*  After fee waivers or  assumptions  by EQAT's  Manager  pursuant to an expense
   limitation agreement. See the attached EQAT prospectus.
</FN>
</TABLE>

VARIATIONS

o  Equitable  is  subject  to  the  insurance  laws  and  regulations  in  every
   jurisdiction  in which IL COLI II is sold. As a result,  various time periods
   and other terms and  conditions  described in this  prospectus  may vary from
   state to state. These variations will be reflected in the policy.

o  The terms of IL COLI II may also vary where special circumstances result in a
   reduction in our costs.

ADDITIONAL INFORMATION

CANCELLATION RIGHT

o  You have a right to examine the policy.  You may cancel the policy by sending
   it to our  Administrative  Office  with a written  request  to  cancel.  Your
   request to cancel the policy must be  postmarked  no later than 10 days after
   you receive the policy. Insurance coverage ends when you send your request.


                                       3
<PAGE>
o  If you cancel the policy,  we will refund the premiums  you paid.  In certain
   cases where the policy was purchased as a result of an exchange of one of our
   life insurance policies, we may reinstate the prior policy.

o  There may be income tax and withholding implications if you cancel.

POLICY TERMINATION

o  The  policy  will  go  into  default  if the  Net  Cash  Surrender  Value  is
   insufficient  to  cover  monthly  charges  and the  death  benefit  guarantee
   provision is not in effect.  If this  occurs,  you will be notified and given
   the  opportunity  to  maintain  the  policy  in  force by  making  additional
   payments.  You may be able to restore a  terminated  policy  within a limited
   time period, but this will require additional  evidence of insurability.  See
   YOUR POLICY CAN  TERMINATE  on page 18 and YOU MAY RESTORE A POLICY  AFTER IT
   TERMINATES on page 18.

TAX EFFECTS

o  Generally,  under  current  Federal  income tax law,  death  benefits are not
   subject to income tax and Policy  Account  earnings are not subject to income
   tax as long as they remain in the Policy  Account.  Death benefits and Policy
   Account  earnings  may,  however,  have  corporate  alternative  minimum  tax
   consequences.   Loans,  partial  withdrawals,   surrender,  maturity,  policy
   termination, or a substitution of insured may result in recognition of income
   for tax purposes. See TAX EFFECTS on page 19.

                           RATES OF RETURN OF THE HRT

The rates of return shown in the table below are based on the actual  investment
performance of The Hudson River Trust Portfolios  (other than the Alliance Small
Cap Growth Portfolio), after deduction for investment management fees and direct
operating  expenses of the Trust,  for periods  ending  December 31,  1996.  The
historical  performance  of the Alliance  Common Stock and Alliance Money Market
Portfolios  for periods  prior to March 22, 1985,  when these funds were managed
separate accounts and subject to a different fee structure, has been restated to
reflect the investment  management fees and estimated direct operating  expenses
that  commenced  on that date.  The  Alliance  Common  Stock  Portfolio  and its
predecessors  have been in existence since 1976. No shares of the Alliance Small
Cap Growth Portfolio were outstanding as of December 31, 1996.

The HRT yields shown below are derived from the actual rate of return of the HRT
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
Alliance Money Market  Portfolio and 30-day yield for the Alliance  Intermediate
Government Securities, Alliance Quality Bond and Alliance High Yield Portfolios.

These rates of return and yields are not  illustrative of how actual  investment
performance would 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 HRT 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 IL COLI II POLICY.  SUCH
CHARGES WOULD REDUCE THE RETURNS AND YIELDS SHOWN. SEE  ILLUSTRATIONS OF IL COLI
II CASH SURRENDER VALUES BASED ON HISTORICAL INVESTMENT RESULTS BELOW.

<TABLE>
<CAPTION>
                                                                     RATES OF RETURN FOR PERIODS ENDING DECEMBER 31, 1996
                                                          --------------------------------------------------------------------------
                                                SEC                                                                      SINCE
HRT PORTFOLIO                                  YIELDS     1 YEAR     3 YEARS     5 YEARS     10 YEARS   20 YEARS      INCEPTION(A)
                                              --------------------------------------------------------------------------------------
<S>                                              <C>         <C>        <C>         <C>        <C>        <C>             <C>  
The Fixed Income Series:
Alliance Money Market......................      5.18%       5.33%      5.03%       4.31%      5.90%      --              7.28%
Alliance Intermediate Government Securities      5.60        3.78       3.99        5.60      --          --              6.95
Alliance Quality Bond......................      5.94        5.36       5.38       --         --          --              4.79
Alliance High Yield........................     10.65       22.89      12.73       14.66      --          --             11.41
The Equity Series:
Alliance Growth & Income...................                 20.09     14.00        --         --          --             12.77
Alliance Equity Index......................                 22.39      --          --         --          --             20.25
Alliance Common Stock......................                 24.28      17.22       15.72      15.83       15.49%         15.22
Alliance Global............................                 14.60      12.74       13.50      --          --             11.70
Alliance International.....................                  9.82      --          --         --          --             12.14
Alliance Aggressive Stock..................                 22.20      15.66       11.83      18.60       --             20.22

The Asset Allocation Series:
Alliance Conservative Investors............                  5.21       6.70        7.32      --          --              9.03
Alliance Balanced..........................                 11.68       7.15        6.06      10.38       --             12.05
Alliance Growth Investors..................                 12.61      11.29       10.76      --          --             15.57
<FN>
- -------------
(a)  The Alliance International Portfolio received its initial funding on April 3, 1995; the Alliance Equity Index Portfolio on
     March 1, 1994;  the  Alliance  Growth & Income and  Alliance  Quality  Bond  Portfolios  on October 1, 1993;  the Alliance
     Intermediate Government Securities Portfolio on April 1, 1991; the Alliance Conservative Investors and the Alliance Growth
     Investors  Portfolios  on October 2, 1989;  the Alliance  Global  Portfolio on August 27,  1987;  the Alliance  High Yield
     Portfolio on January 2, 1987;  the Alliance  Aggressive  Stock and Alliance  Balanced  Portfolios on January 27, 1986; the
     predecessor of the Alliance  Money Market  Portfolio on July 13, 1981;  and the  predecessor of the Alliance  Common Stock
     Portfolio on January 13, 1976.
</FN>
</TABLE>

Additional  investment  performance  information  appears  in the  attached  HRT
prospectus.

NEW PORTFOLIOS.  The EQAT portfolios and the Alliance Small Cap Growth Portfolio
of the HRT  commenced  operations  beginning May 1, 1997.  Therefore,  no actual
historical  rates of return for these  portfolios are available.  For investment
performance of public mutual funds (or


                                       4
<PAGE>
combinations  thereof)  advised by the same EQAT or HRT Investment  Adviser that
have investment objectives,  policies,  strategies and risks that their advisers
believe to be substantially similar to those of corresponding  portfolios of the
EQAT or HRT,  see  the  respective  EQAT  or HRT  prospectus,  attached  to this
prospectus.  Such  results are  intended to show a potential  investor  the past
results of a similar style of investment management and are not intended to be a
substitute for actual performance, nor are such results an estimate or guarantee
of future results for the EQAT or Alliance Small Cap Growth Portfolios.  Keep in
mind that such  results do not reflect  the  deductions  and charges  under your
policy, which, if applied, would reduce the returns shown.

ILLUSTRATIONS OF CASH SURRENDER VALUES BASED ON HISTORICAL  INVESTMENT  RESULTS.
The  table  on the  next  page  was  developed  to  demonstrate  how the  actual
investment  experience of the HRT and its  predecessors  would have affected the
Cash  Surrender  Value of  hypothetical  IL COLI II policies  held for specified
periods of time. The table  illustrates  premiums and Cash  Surrender  Values of
thirteen  hypothetical IL COLI II policies,  each with a 100% premium allocation
to a different  Fund.  The  illustration  also assumes that,  in each case,  the
insured is a 45-year-old male,  preferred  non-tobacco user and that each policy
has an increasing  death benefit,  a $200,000 initial Face Amount (not including
any supplemental  term insurance rider) and a $10,392 annual premium.  The table
does not reflect any  allocation  to any of the EQAT  portfolios or the Alliance
Small Cap Growth Portfolio because those portfolios had not commenced operations
prior to May 1, 1997.

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, 1996.


                                       5
<PAGE>
                ILLUSTRATIONS OF IL COLI II CASH SURRENDER VALUES
BASED ON HISTORICAL INVESTMENT RESULTS, $200,000 OF INITIAL INSURANCE PROTECTION
                             AND CURRENT CHARGES(1)

                                   MALE AGE 45
                         PREFERRED RISK NON-TOBACCO USER

<TABLE>
<CAPTION>
                                                ASSUMED POLICY                                                                     
                                              PURCHASE DATE (2)    AT END OF FIRST POLICY YEAR       AT END OF FIFTH POLICY YEAR   
                                              -----------------   --------------------------------   ------------------------------
                                                                     TOTAL         CASH SURRENDER      TOTAL         CASH SURRENDER
                                                  BEGINNING         PREMIUM            VALUE          PREMIUM            VALUE     
                                                   OF YEAR:           PAID                              PAID                       
                                              -----------------   --------------------------------   ------------------------------
<S>                                                <C>                <C>               <C>             <C>               <C>      
THE FIXED INCOME SERIES:
- ------------------------
Alliance Money Market.........................     1982               $10,392           $ 9,638         $51,960           $54,346  
Alliance Int. Gov't Securities................     1991                10,392             9,558          51,960            51,181  
Alliance Quality Bond.........................     1994                10,392             8,039          --                --      
Alliance High Yield...........................     1987                10,392             8,904          51,960            56,081  

THE EQUITY SERIES:
- ------------------
Alliance Growth & Income......................     1994                10,392             8,436          --                --      
Alliance Equity Index.........................     1994                10,392             8,586          --                --      
Alliance Common Stock.........................     1976                10,392             9,302          51,960            80,478  
Alliance Global...............................     1988                10,392             9,452          51,960            56,967  
Alliance International........................     1995                10,392             9,487          --                --      
Alliance Aggressive Stock.....................     1986                10,392            11,665          51,960            68,973  

THE ASSET ALLOCATION SERIES:
- ----------------------------
Alliance Conservative Investors...............     1990                10,392             9,045          51,960            49,698  
Alliance Balanced.............................     1986                10,392            11,063          51,960            58,419  
Alliance Growth Investors.....................     1990                10,392             9,434          51,960            58,358  
</TABLE>

<TABLE>
<CAPTION>
                                                                                   FROM POLICY PURCHASE THROUGH    
                                              AT END OF TENTH POLICY YEAR               DECEMBER 31, 1996          
                                              -------------------------------      --------------------------------
                                                TOTAL              CASH              TOTAL              CASH       
                                               PREMIUM          SURRENDER           PREMIUM        SURRENDER VALUE 
                                                 PAID             VALUE              PAID                          
                                              -------------------------------      --------------------------------
<S>                                              <C>               <C>               <C>                <C>        
THE FIXED INCOME SERIES:                                                                                           
- ------------------------                                                                                           
Alliance Money Market.........................   $103,920          $130,665          $155,880           $208,920   
Alliance Int. Gov't Securities................     --                --                62,352             61,679   
Alliance Quality Bond.........................     --                --                31,176             29,108   
Alliance High Yield...........................    103,920           177,672           103,920            177,672   
                                                                                                                   
THE EQUITY SERIES:                                                                                                 
- ------------------                                                                                                 
Alliance Growth & Income......................     --                --                31,176             35,300   
Alliance Equity Index.........................     --                --                31,176             38,778   
Alliance Common Stock.........................    103,920           214,490           218,232          1,325,501   
Alliance Global...............................     --                --                93,528            157,612   
Alliance International........................     --                --                20,784             19,665   
Alliance Aggressive Stock.....................    103,920           255,558           114,312            322,602   
                                                                                                                   
THE ASSET ALLOCATION SERIES:                                                                                       
- ----------------------------                                                                                       
Alliance Conservative Investors...............     --                --                72,744             82,219   
Alliance Balanced.............................    103,920           154,151           114,312            181,763   
Alliance Growth Investors.....................     --                --                72,744            104,491   
</TABLE>

THE  DEATH  BENEFIT  GUARANTEE  PREMIUM  FOR  THIS  POLICY  IS  $3,568.04.   SEE
GUARANTEEING THE DEATH BENEFIT ON PAGE 12.

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

(1)   Policy  values  reflect all charges  assessed  under the policy and by the
      Trust including an assumed charge for taxes of 2%. Current  non-guaranteed
      cost of insurance, administrative,  mortality and expense risk and Premium
      Sales charges have been used to determine policy values;  such charges may
      be increased in the future,  but will never exceed the guaranteed  maximum
      charges set forth in DEDUCTIONS AND CHARGES on page 16. If guaranteed cost
      of insurance, administrative, mortality and expense risk and Premium Sales
      charges were used, the results would be lower.

(2)   Assumed Policy  Purchase Date is based upon inception of the HRT porfolio.
      Please refer to explanation of table on previous page.


                                       6
<PAGE>
PART 1:    DETAILED INFORMATION ABOUT EQUITABLE AND IL COLI II
           INVESTMENT CHOICES

THE COMPANY THAT ISSUES IL COLI II

EQUITABLE.  Equitable,  a New York stock  life  insurance  company,  has been in
business since 1859. We are a wholly-owned subsidiary of The Equitable Companies
Incorporated  (the  Holding  Company).  The largest  shareholder  of the Holding
Company is AXA-UAP (AXA), a French insurance holding company. As of December 31,
1996, AXA beneficially  owned 63.8% of the outstanding shares of common stock of
the Holding Company (assuming conversion of the convertible preferred stock held
by AXA).  Under its  investment  arrangements  with  Equitable  and the  Holding
Company, AXA is able to exercise  significant  influence over the operations and
capital  structure  of the  Holding  Company  and  its  subsidiaries,  including
Equitable.  AXA is the holding company for an  international  group of insurance
and related financial  services  companies.  Equitable,  the Holding Company and
their subsidiaries managed approximately $239.8 billion of assets as of December
31,  1996,  including  third  party  assets  of  approximately  $184.8  billion.
Equitable's  home  office is 1290  Avenue of the  Americas,  New York,  New York
10104. We are licensed to do business in all 50 states,  Puerto Rico, the Virgin
Islands and the District of Columbia.  We maintain local offices  throughout the
United States.  At December 31, 1996, we had  approximately  $114.6 billion face
amount of variable  life  insurance in force,  as compared to $103.9  billion at
December 31, 1995.  Prior to January 1, 1997, IL COLI II policies were issued by
Equitable's wholly-owned  subsidiary,  Equitable Variable Life Insurance Company
(Equitable Variable). Equitable Variable was merged into Equitable as of January
1, 1997.

THE SEPARATE ACCOUNT AND THE TRUSTS

THE SEPARATE ACCOUNT. The Separate Account was established on September 21, 1995
under the Insurance Law of the State of New York. The Separate Account is a type
of investment  company called a unit investment trust and is registered with the
Securities and Exchange  Commission  (SEC) under the  Investment  Company Act of
1940 (1940 Act). This  registration  does not involve any supervision by the SEC
of the management or investment  policies of the Separate Account.  The Separate
Account is a successor to a separate  account that was  established by Equitable
Variable on April 19, 1985. The assets of that separate account became assets of
the Separate Account on January 1, 1997 when Equitable  Variable was merged into
Equitable.

Under New York law,  we own the assets of the  Separate  Account and use them to
support your policy and other variable life insurance  policies.  The portion of
the  Separate  Account's  assets  supporting  these  policies may not be used to
satisfy liabilities arising out of any other business we may conduct. This means
that the assets  supporting  Policy  Account  values  maintained in the Separate
Account are not subject to the claims of our other creditors.

The Separate Account has several Funds, each of which invests in either Class IA
shares  of a  corresponding  portfolio  of  the  HRT or  Class  IB  shares  of a
corresponding portfolio of the EQAT. You may allocate some or all premiums among
the Funds.

In addition to premiums made under the policies, we may allocate to the Separate
Account monies received under other variable life insurance policies.  Owners of
all such policies will  participate in the Separate Account in proportion to the
amounts they have in the Funds that relate to their policies. We may also retain
in the  Separate  Account  assets that are in excess of the  reserves  and other
liabilities  relating to Policy Account  values,  or we may transfer them to our
general account.

If any  changes  are made that  result in a  material  change in the  underlying
investments of a Fund, policy owners will be notified. We may make other changes
in the policies  that do not reduce any Cash  Surrender  Value,  Death  Benefit,
Policy Account value, or other accrued rights or benefits.

THE TRUSTS

The Hudson River Trust ("HRT") and the EQ Advisors Trust ("EQAT") consist of the
investment  portfolios (listed below) in which the Funds of the Separate Account
invest according to your instructions.

<TABLE>
<CAPTION>
                       HRT PORTFOLIOS                                                      EQAT PORTFOLIOS
- -------------------------------------------------------------        -------------------------------------------------------------
<S>                              <C>                                 <C>                             <C>
Fixed Income Series:                                                 Equity Series:
o  Alliance Money Market         o  Alliance Quality Bond            o  T. Rowe Price Equity         o  Morgan Stanley
o  Alliance Intermediate         o  Alliance High Yield                 Income                          Emerging Markets
   Government Securities                                             o  EQ/Putnam Growth &              Equity
                                                                        Income Value                 o  Warburg Pincus
                                                                     o  Merrill Lynch                   Small Company Value
Equity Series:                                                          Basic Value Equity           o  MFS Emerging      
o  Alliance Growth & Income      o  Alliance International           o  MFS Research                    Growth Companies  
o  Alliance Equity Index         o  Alliance Aggressive Stock        o  T. Rowe Price                                     
o  Alliance Common Stock         o  Alliance Small Cap Growth           International Stock                               
o  Alliance Global                                                                                  
                                                                
                                                                      
Asset Allocation Series:                                             Asset Allocation Series:                              
o  Alliance Conservative         o  Alliance Growth                  o  EQ/Putnam Balanced           o  Merrill Lynch    
   Investors                        Investors                                                           World Strategy  
o  Alliance Balanced             
</TABLE>


                                       7
<PAGE>
The Trusts are open-end,  management  investment  companies registered under the
1940 Act, more commonly  called mutual funds. As a "series" type of mutual fund,
each Trust issues several  different series of stock, each of which relates to a
different portfolio of that Trust. The HRT commenced  operations in January 1976
with a predecessor of its Alliance  Common Stock  Portfolio.  The EQAT commenced
operations on May 1, 1997. The Trusts do not impose sales charges or "loads" for
buying and selling their shares.  All  dividends  and other  distributions  on a
portfolio's shares are reinvested in full and fractional shares of the portfolio
to which they relate. Each Fund invests in either Class IA or Class IB shares of
a corresponding  portfolio. HRT portfolios sell Class IA shares to the Funds and
EQAT portfolios sell Class IB shares to the Funds.

The EQAT sells its shares to  Equitable  separate  accounts in  connection  with
Equitable's  variable  life  insurance and annuity  products.  The HRT 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,  HRT'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  HRT'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  Trusts'
portfolios is so large as to materially impair the investment performance of the
portfolio or the Trust involved, we will examine other investment options.

All of the  portfolios,  except for the Morgan Stanley  Emerging  Markets Equity
Portfolio and Merrill Lynch World Strategy  Portfolio,  are diversified for 1940
Act  purposes.  The  Trustees  of the HRT or the EQAT may  establish  additional
Portfolios  at any time.  More  detailed  information  about the  Trusts,  their
investment objectives, policies,  restrictions,  risks, expenses, multiple class
distribution  systems,  the Rule 12b-1  distribution  plan  relating to Class IB
shares and all other aspects of their operations,  appears in the HRT prospectus
(beginning after this prospectus),  the EQAT prospectus (beginning after the HRT
prospectus),  or in the related Statements of Additional Information,  which are
available upon request.

THE HRT'S INVESTMENT ADVISER

The HRT is advised by Alliance  Capital  Management  L.P.  (ALLIANCE),  which is
registered with the SEC as an investment  adviser under the Investment  Advisers
Act  of  1940  (the  "Advisers  Act").   Alliance,  a  publicly-traded   limited
partnership,  is indirectly  majority-owned by Equitable.  On December 31, 1996,
Alliance was managing over $182.8 billion in assets. Alliance acts as 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,  endowments  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.

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

THE EQAT'S MANAGER AND INVESTMENT ADVISERS

The EQAT is managed by EQ Financial Consultants,  Inc. ("Manager").  The Manager
has overall responsibility for the general management of EQAT. The Manager is an
investment  adviser  registered  under the Advisers  Act. The Manager  currently
furnishes specialized investment advice to other clients, including individuals,
pension   and   profit-sharing   plans,   trusts,    charitable   organizations,
corporations, and other business entities. The Manager is a Delaware corporation
and an indirect, wholly owned subsidiary of Equitable.

The Manager is  responsible  for,  among other things,  selecting the investment
advisers for EQAT's  Portfolios,  and  evaluating  and monitoring the investment
programs and results of the advisers for each EQAT Portfolio.

Each EQAT Adviser makes investment decisions on behalf of its EQAT Portfolio(s),
and  places  all  orders  for  the  purchase  and  sale of  investments  for the
Portfolio's account.

Rowe Price-Fleming  International,  Inc., T. Rowe Price Associates, Inc., Putnam
Investment Management,  Inc.,  Massachusetts  Financial Services Company, Morgan
Stanley Asset Management,  Inc., Warburg,  Pincus Counsellors,  Inc. and Merrill
Lynch Asset  Management,  L.P. serve as the  investment  advisers (each an "EQAT
Adviser"  and  together  the  "EQAT  Advisers")  to one  or  more  of  the  EQAT
portfolios. Each EQAT Adviser is a well-known investment adviser and mutual fund
manager in the U.S. and/or Europe.  Additional  information  regarding each EQAT
Adviser appears in the EQAT prospectus, attached at the end of this prospectus.


                                       8
<PAGE>
INVESTMENT  POLICIES OF THE TRUSTS'  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 portfolios are as follows:

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

ALLIANCE MONEY              Primarily  high  quality   short-term   money  market   High   level   of   current   income   while
MARKET..................    instruments.                                            preserving assets and maintaining liquidity.

ALLIANCE 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.

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

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

EQUITY SERIES:
DOMESTIC EQUITY:

T. ROWE PRICE EQUITY        Primarily    dividend   paying   common   stocks   of    Substantial   dividend   income   and  also
INCOME..................    established companies.                                   capital appreciation.

EQ/PUTNAM GROWTH &          Primarily  common  stocks  that offer  potential  for    Capital  growth and,  secondarily,  current
INCOME VALUE ...........    capital   growth   and  may,   consistent   with  the    income.
                            Portfolio's   investment  objective,   invest  in
                            common  stocks that offer  potential  for current
                            income.

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

ALLIANCE 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   and  Separate   Account   annual
                            aggregate,  approximate  the  performance  results of    expenses) that  approximates the investment
                            the Index.                                               performance   of   the   Index   (including
                                                                                     reinvestment  of dividends) at a risk level
                                                                                     consistent with that of the Index.

MERRILL LYNCH BASIC         Securities,  primarily  equities,  that the Portfolio    Capital   appreciation  and,   secondarily,
VALUE EQUITY............    adviser   believes  are   undervalued  and  therefore    income.
                            represent basic investment value.

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

MFS RESEARCH............    A  substantial  portion of assets  invested in common    Long-term  growth  of  capital  and  future
                            stock or securities  convertible into common stock of    income.
                            companies  believed by the  Portfolio  adviser to
                            possess   better  than  average   prospects   for
                            long-term growth.

INTERNATIONAL EQUITY:
ALLIANCE GLOBAL.........    Primarily equity  securities of non-United  States as    Long-term growth of capital.
                            well as United States companies.
- ---------------------------------------------------------------------------------------------------------------------------------
</TABLE>

                                       9
<PAGE>
<TABLE>
<CAPTION>
- ---------------------------------------------------------------------------------------------------------------------------------
PORTFOLIO                   INVESTMENT POLICY                                       OBJECTIVE
- ---------------------------------------------------------------------------------------------------------------------------------
<S>                         <C>                                                     <C>
INTERNATIONAL EQUITY: (CONT)

ALLIANCE INTERNATIONAL..    Primarily equity securities selected  principally to    Long-term growth of capital.
                            permit  participation in non-United States companies
                            with prospects for growth.

T. ROWE PRICE              Primarily  common  stocks  of established  non-United    Long-term growth of capital.
INTERNATIONAL STOCK.....   States companies.

MORGAN STANLEY EMERGING    Primarily equity securities of emerging market country   Long-term capital appreciation.
MARKETS EQUITY..........   (i.e., foreign) issuers.

AGGRESSIVE EQUITY:
ALLIANCE AGGRESSIVE        Primarily   common   stocks  and  other   equity-type    Long-term growth of capital.
STOCK...................   securities  issued by medium and other smaller  sized
                           companies with strong growth potential.

WARBURG PINCUS SMALL       Primarily in a portfolio of equity securities of small   Long-term capital appreciation.
COMPANY VALUE...........   capitalization   companies   (i.e.,  companies  having
                           market  capitalizations  of $1  billion or less at
                           the time of initial  purchase)  that the Portfolio
                           adviser considers to be relatively undervalued.

ALLIANCE SMALL CAP         Primarily  U.S. common  stock  and  other  equity-type   Long-term growth of capital.
GROWTH..................   securities issued by smaller  companies with favorable
                           growth prospects.

MFS EMERGING               Primarily   in  common stocks  of   emerging   growth    Long-term growth of capital.
GROWTH COMPANIES........   companies  that  the Portfolio adviser  believes  are
                           early in  their  life  cycle  but  which  have the
                           potential to become major enterprises.
- ---------------------------------------------------------------------------------------------------------------------------------

ASSET ALLOCATION SERIES:

ALLIANCE CONSERVATIVE      Diversified mix of publicly-traded, fixed-income  and    High   total   return   without,   in  the
INVESTORS...............   equity  securities; asset mix and security  selection    adviser's    opinion,    undue   risk   to
                           are primarily based upon  factors  expected to reduce    principal.
                           risk.  The Portfolio is  generally  expected  to hold
                           approximately  70% of  its  assets  in  fixed  income
                           securities and 30% in equity securities.

EQ/PUTNAM BALANCED......   A  well-diversified portfolio of stocks and bonds that   Balanced investment.
                           will produce both capital growth and current income.

ALLIANCE BALANCED.......   Primarily   common   stocks,  publicly-traded   debt     High  return   through  a  combination  of
                           securities and high quality money market instruments.    current income and capital appreciation.
                           The Portfolio is generally  expected to hold 50%  of
                           its  assets  in equity  securities  and 50% in fixed
                           income securities.

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

MERRILL LYNCH WORLD        Primarily  equity   and   fixed   income   securities,   High total investment return.
STRATEGY................   including convertible securities, of U. S. and foreign
                           issuers.
- ---------------------------------------------------------------------------------------------------------------------------------
</TABLE>

Because  you may invest  Policy  Account  values in the Fund  options  described
above,  IL COLI II  offers  an  opportunity  for the  Cash  Surrender  Value  to
appreciate more rapidly than it would under  comparable fixed benefit whole life
insurance.  You must, however, accept the risk that if investment performance is
unfavorable, the Cash Surrender Value may not appreciate as rapidly and, indeed,
may decrease in value.


                                       10
<PAGE>
THE GUARANTEED INTEREST ACCOUNT

You may allocate some or all of your Policy Account to the  Guaranteed  Interest
Account,  which is funded by our general account and pays interest at a declared
rate  guaranteed  for  one  year.  The  principal,  after  deductions,  is  also
guaranteed.  The  general  account  supports  all of our  insurance  and annuity
guarantees,  including the Guaranteed  Interest Account,  as well as our general
obligations. The general account is subject to regulation and supervision by the
Insurance  Department  of the  State of New York and to the  insurance  laws and
regulations of all jurisdictions where we are authorized to do business. Because
of applicable  exemptive and exclusionary  provisions,  interests in the general
account have not been  registered  under the  Securities Act of 1933 (1933 Act),
nor  is  the  general  account  an  investment   company  under  the  1940  Act.
Accordingly,  neither the general account,  the Guaranteed  Interest Account nor
any interests  therein are subject to regulation  under the 1933 Act or the 1940
Act. We have been advised that the staff of the SEC has not made a review of the
disclosures  that are included in the prospectus for your  information  and that
relate  to the  general  account  and the  Guaranteed  Interest  Account.  These
disclosures,  however, may be subject to certain generally applicable provisions
of the Federal  securities  laws  relating to the accuracy and  completeness  of
statements made in prospectuses.

The amount you have in the Guaranteed Interest Account at any time is the sum of
the amounts  allocated or transferred  to it, plus the interest  credited to it,
minus amounts  deducted,  transferred  and withdrawn  from it. In addition,  any
policy  loan is  secured  by an  amount  in your  Policy  Account  equal  to the
outstanding loan. This amount remains part of the Policy Account but is assigned
to the Guaranteed Interest Account. We refer to this amount as the loaned amount
in the Guaranteed Interest Account. A Living Benefit payment will also result in
amounts being transferred to the Guaranteed Interest Account. See LIVING BENEFIT
OPTION on page 13.

ADDING INTEREST IN THE UNLOANED  GUARANTEED  INTEREST ACCOUNT. We pay a declared
interest rate on all amounts that you have in the Guaranteed  Interest  Account.
At policy issuance,  and prior to each policy anniversary,  we declare the rates
that will apply to amounts in the unloaned  Guaranteed  Interest Account for the
following  policy year.  Different  rates may apply to policies  currently being
issued and previously issued policies. These annual interest rates will never be
less than the minimum guaranteed  interest rate of 4%, before policy deductions.
Different  rates are also paid on unloaned and loaned  amounts in the Guaranteed
Interest Account. See POLICY LOAN INTEREST on page 15. Amounts securing a Living
Benefit  payment  are  considered  unloaned  amounts for  purposes of  crediting
interest.  Interest is credited and compounds daily at an effective  annual rate
that equals the declared rate for each policy year.

TRANSFERS  OUT  OF  THE  GUARANTEED  INTEREST  ACCOUNT.  Transfers  out  of  the
Guaranteed  Interest  Account to the Separate Account are allowed once a year on
or within 30 days after your policy  anniversary.  If we receive  your  transfer
request up to 30 days before your policy anniversary,  the transfer will be made
on your  policy  anniversary.  If we receive  your  request on or within 30 days
after  your  policy  anniversary,  the  transfer  will be made as of the date we
receive your request.  You may transfer up to 25% of your unloaned  value in the
Guaranteed  Interest Account as of the transfer date.  Amounts securing a Living
Benefit payment may not be transferred from the Guaranteed Interest Account.

PART 2:    DETAILED INFORMATION ABOUT IL COLI II

FLEXIBLE PREMIUMS

You may choose the amount and frequency of premium payments, as long as they are
within the limits described  below. We determine the applicable  minimum initial
premium based on the age, sex and tobacco user status of the insured person, the
initial  Face Amount of the policy and any  additional  term  insurance  benefit
selected.  In certain  situations,  however, no distinction is made based on the
sex of the insured  person.  See COST OF  INSURANCE  CHARGES on page 17. You may
choose to pay a higher initial premium.

The full  minimum  initial  premium  must be given to your agent or broker on or
before the day the policy is delivered  to you. No  insurance  under your policy
will take effect (a) until a policy is delivered  and the full  minimum  initial
premium is paid while the person proposed to be insured is living and (b) unless
the  information in the application  continues to be true and complete,  without
material  change,  as of the  time the  initial  premium  is  paid.  If you have
submitted  the full  minimum  initial  premium  with your  application,  we may,
subject to certain  conditions,  provide a limited amount of temporary insurance
on the  proposed  insured.  You may  review  a copy of our  Temporary  Insurance
Agreement on request.

Premiums  must be by check or money order drawn on a U.S.  bank in U.S.  dollars
and made payable to Equitable. Premiums after the first must be sent directly to
our Administrative  Office. The minimum premium is $100 (policies issued in some
states or automatic payment plans may have different minimums.) This minimum may
be increased if we give you written notice.

We may return premium payments if we determine based upon our  interpretation of
current  tax rules  that  such  premiums  would  cause  your  policy to become a
modified  endowment  contract  or to cease to  qualify as life  insurance  under
Federal  income tax law. We may also make such  changes to the policy as we deem
necessary to continue to qualify the policy as life  insurance.  See TAX EFFECTS
on page 19 for an explanation of modified endowment  contracts,  the special tax
consequences  of such  contracts,  and how your policy  might  become a modified
endowment contract.

PLANNED PERIODIC AND DEATH BENEFIT  GUARANTEE  PREMIUMS.  Although  premiums are
flexible,  page 3 of your  policy  (the  Policy  Information  Page)  will show a
"planned" periodic premium and a "death benefit guarantee premium" (if the death
benefit guarantee  provision is available under your policy).  We measure actual
premiums  against  accumulated  death  benefit  guarantee  premiums to determine
whether the death benefit guarantee provision will prevent the policy from going
into default.

The death benefit guarantee premium is actuarially  determined at issue based on
the age, sex, tobacco user status and  underwriting  class of the insured person
and the Face Amount.  The death benefit guarantee premium may change if you make
policy changes that


                                       11
<PAGE>
decrease  the Face  Amount of the policy or if there is a change in the  insured
person's  underwriting or tobacco user  classification.  We reserve the right to
limit the amount of any premium  payments  which are in excess of the greater of
the planned periodic premium or the death benefit guarantee premium.

The planned  periodic  premium is an amount you determine  (within limits set by
us) when you apply for the policy.  The planned premium may be more or less than
the death benefit guarantee  premium.  Neither the planned premium nor the death
benefit guarantee premium are required  premiums.  Failure to pay premiums could
cause the policy to terminate. See YOUR POLICY CAN TERMINATE on page 18.

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 14.

Until  the  Allocation  Date,  any  net  premiums  allocated  to a Fund  will be
allocated to the Money Market Fund,  and all monthly  deductions  allocated to a
Fund will be  deducted  from the Money  Market  Fund.  On the  Allocation  Date,
amounts in the Money  Market  Fund will be  allocated  to the  various  Funds in
accordance  with your policy  application.  We may delay the Allocation Date for
the same reasons that we would delay effecting a transfer request. There will be
no charge for the transfer out of the Money Market Fund on the Allocation Date.

You may change  the  allocation  percentages  for either  your  current  premium
payment  or  the  current  and  future  premium   payments  by  writing  to  our
Administrative  Office and indicating the changes you wish to make. Your request
must be signed. These changes will go into effect as of the date your request is
received at our  Administrative  Office,  but no earlier than the first business
day following the  Allocation  Date, and will affect  transactions  on and after
such date.

DEATH BENEFITS

We pay a benefit to the  beneficiary of the policy when the insured person dies.
This  benefit  will be equal to the death  benefit  under your  policy  plus any
additional term insurance benefit included in your policy, less any policy loan,
any lien securing a Living Benefit payment and accrued interest.  If the insured
person dies  during a grace  period,  we will also  deduct any  overdue  monthly
charges.

You may choose between two death benefit options:

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

o  OPTION B provides a death  benefit equal to the policy's Face Amount PLUS the
   amount in your  Policy  Account on the day the  insured  person  dies.  Under
   Option B, the value of the benefit is variable and fluctuates with the amount
   in your Policy Account.

Under both options,  a higher death benefit may apply. This higher death benefit
is a percentage multiple of the amount in your Policy Account. The percentage is
generally  based on  provisions of Federal tax law which require a minimum death
benefit in relation to cash value for your policy to qualify as life  insurance.
A higher  percentage  multiple  than that  required  by Federal  tax law will be
applied at ages 91 and over. Since cost of insurance charges are assessed on the
difference between the Policy Account value and the death benefit, these charges
will increase if the higher death benefit takes effect.

The higher death  benefit  will be the amount in your Policy  Account on the day
the  insured  person dies times the  percentage  for the  insured  person's  age
(nearest  birthday) at the beginning of the policy year of the insured  person's
death.  The percentage  declines as the insured person gets older. For ages that
are not shown on the following table, the percentage  multiples will decrease by
a ratable portion for each full year.

<TABLE>
<CAPTION>
- ---------------------------------------------------------------------------------------------------------------------------------
                         TABLE OF DEATH BENEFITS AS A PERCENTAGE MULTIPLE OF POLICY ACCOUNT VALUES
<S>                 <C>           <C>         <C>         <C>         <C>          <C>         <C>       <C>           <C>
INSURED             40 or         45          50          55          60           65          70        75 to         100
PERSON'S AGE        under                                                                                  95
                     250%        215%        185%        150%        130%         120%        115%        105%         100%
- ---------------------------------------------------------------------------------------------------------------------------------
</TABLE>

For  example,  if the  insured  person  were 75 years old and your  policy had a
Policy  Account  value of $200,000,  the higher death  benefit  would be 105% of
$200,000 or $210,000.

GUARANTEEING THE DEATH BENEFIT.  We will guarantee your death benefit  coverage,
regardless of the policy's  investment  performance,  if you have paid a certain
amount of premiums into your policy and you have not withdrawn or borrowed those
amounts.  The death  benefit  guarantee  provision is not  available if you have
elected any death benefit coverage under the supplemental  term insurance rider.
See  SUPPLEMENTAL  INSURANCE ON THE INSURED PERSON on page 14. The death benefit
guarantee provision is also not available in some states.

The death benefit  option you select (A or B) can affect the length of time that
the death benefit  guarantee  provision  will last.  If you have selected  death
benefit  Option A, and you never  change it to Option B, then the death  benefit
guarantee  provision  will  terminate  on the Final  Policy  Date.  See MATURITY
BENEFIT  on page 13. If ever  your  policy,  at any time,  has an Option B death
benefit, the death benefit guarantee


                                       12
<PAGE>
provision will terminate  immediately.  Some states may also limit the length of
time the death benefit  guarantee  provision  will last to 5 years or less.  You
should ask your agent for further information.

If your policy's Net Cash  Surrender  Value is  insufficient  to pay the monthly
deductions,  the death  benefit  guarantee  provision  can keep your policy from
terminating if two conditions are satisfied.  First, any outstanding policy loan
plus accrued loan  interest  cannot exceed the policy's  Cash  Surrender  Value.
Second,  the amount of your actual premium payments minus any withdrawals  (each
accumulated at 4% interest) must equal or exceed a benchmark  premium amount. To
determine  this  benchmark  premium  amount  we  accumulate  the  death  benefit
guarantee premium (shown on the Policy Information Page) at 4% interest.

CHANGES IN INSURANCE PROTECTION

DECREASING  THE FACE AMOUNT.  After the second  policy  year,  you may request a
decrease in your policy's Face Amount. You must send your signed written request
to  our  Administrative  Office.  See  TAX  EFFECTS  on  page  19  for  the  tax
consequences  of  changing  the Face  Amount.  Any change will be subject to our
approval and the following conditions.

You may not reduce the Face  Amount  below the  minimum we require to issue this
policy at the time of the reduction. Any reduction must be at least $10,000. The
reduction will be allocated  between the base policy and any  supplemental  term
insurance rider in proportion to their respective Face Amounts at issue, subject
to  maintaining  the minimum base policy Face Amount that we require.  The death
benefit guarantee premium as well as monthly deductions from your Policy Account
for the cost of insurance  will  generally  decrease,  beginning on the date the
decrease in Face Amount takes effect.

CHANGING THE DEATH BENEFIT OPTION.  After the second policy year, you may change
the  death  benefit  option  by  sending  a  signed   written   request  to  our
Administrative  Office.  See TAX EFFECTS on page 19 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 12. We may not allow
   such a change if it would reduce the Face Amount  below the minimum  required
   to issue this policy at the time of the reduction. We may require evidence of
   insurability to make the change.

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

These  increases and decreases in Face Amount are made so that the amount of the
death benefit remains the same on the date of the change. When the death benefit
remains  the same,  there is no change in the net  amount at risk,  which is the
amount on which cost of  insurance  charges  for the base  policy are based (see
COST OF INSURANCE  CHARGES on page 17). If your death benefit is determined by a
percentage multiple of the Policy Account,  however, the new Face Amount will be
determined differently.

SUBSTITUTION OF INSURED PERSON.  If you provide  satisfactory  evidence that the
person  proposed  to  be  insured  is  insurable,   then,   subject  to  certain
restrictions,  you may,  after the second  policy year,  substitute  the insured
person under your policy. The cost of insurance charges may change. Substituting
the  insured  person  is a  taxable  event and may,  depending  upon  individual
circumstances, have other adverse tax consequences,  including classification of
the policy as a modified endowment contract or disqualification of the policy as
life insurance for Federal income tax purposes  unless funds are distributed out
of the policy.  See TAX EFFECTS on page 19. You should  consult your tax adviser
prior to  substituting  the insured person.  As a condition to substituting  the
insured person we may require you to sign a form acknowledging the potential tax
consequences  of making this  change.  A $100  charge will be deducted  from the
Policy Account for each substitution of insured person.

WHEN POLICY CHANGES GO INTO EFFECT.  A substitution  of the insured  person,  or
change  in Face  Amount  or death  benefit  option,  will go into  effect on the
beginning of the policy month that coincides with or follows the date we approve
the request for the  change.  In some cases we may not approve a change  because
based on our  understanding  of current rules,  the change might disqualify your
policy as life insurance under applicable  Federal tax law. In other cases there
may be adverse tax  consequences  as a result of the change.  See TAX EFFECTS on
page 19.

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 19 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  any death benefit  payable  under the  supplemental  term  insurance
rider)  if the  insured  person  has a  terminal  illness.  Certain  eligibility
requirements  apply  when you  submit  a  Living  Benefit  claim  (for  example,
satisfactory  evidence  of less than a six month life  expectancy).  There is no
additional charge for the rider, but we will deduct an administrative  charge of
up to $250 from the proceeds of the Living Benefit payment. In addition,  if you
tell us that you do not wish to have the Living  Benefit  rider  added at issue,
but you later ask to add it, additional  underwriting will be required and there
will be a $100 administrative charge.

When a Living Benefit claim is paid, we establish a lien against the policy. The
amount of the lien is the sum of the  Living  Benefit  payment  and any  accrued
interest  on that  payment.  Interest  will be  charged  at a rate  equal to the
greater of: (i) the yield on a 90-day Treasury bill and (ii) the


                                       13
<PAGE>
maximum  adjustable  policy loan interest  rate  permitted in the state in which
your policy is delivered.  See BORROWING FROM YOUR POLICY ACCOUNT -- POLICY LOAN
INTEREST on page 15.

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
11. This liened  amount will not be  available  for loans,  transfers or partial
withdrawals.  Any death benefit,  maturity  benefit or Net Cash Surrender  Value
payable upon policy surrender will be reduced by the amount of the lien.

The receipt of a Living  Benefit  payment  may be able to qualify for  exclusion
from income tax. See TAX EFFECTS on page 19.  Consult your tax adviser.  Receipt
of a Living  Benefit  payment may also affect a  policyowner's  eligibility  for
certain government  benefits or entitlements.  You should contact your Equitable
agent if you wish to make a claim under the rider.

SUPPLEMENTAL INSURANCE ON THE INSURED PERSON

You may purchase at issue death benefit coverage on the insured person through a
supplemental term insurance rider. Choosing coverage under the supplemental term
insurance  rider in lieu of coverage  under the base  policy  will reduce  total
charges and increase  Policy Account values on a current charge basis.  The more
supplemental  term insurance  coverage you elect, the greater will be the amount
of the  reduction in charges and increase in Policy  Account  value on a current
charge  basis.  However,  the  supplemental  term  insurance  rider  has  higher
guaranteed  maximum  cost of  insurance  charges  than  the  base  policy.  On a
guaranteed charge basis, the use of the rider will increase charges and decrease
the Policy  Account  value.  In addition,  if you elect any coverage  under this
rider,  the death  benefit  guarantee  provision  will not be available  and the
Living Benefit rider will not apply to the supplemental term insurance.

The minimum  Face  Amount  that we will issue  under the rider is  $10,000.  The
minimum  total Face Amount  (Face  Amount  under the rider plus base policy Face
Amount)  that must be  maintained  at all times is  $100,000,  of which at least
$50,000 must be coverage under the base policy.  Premiums are allocated  between
the base policy and the rider in proportion to their  respective Face Amounts at
issue, and a charge equal to 2% will be deducted from premiums  allocated to the
rider to cover sales expenses. Premiums allocated to the base policy are subject
to a different sales charge. See PREMIUM SALES CHARGE on page 17. Coverage under
the  supplemental  term  insurance  rider is not included  when we calculate the
amount of the administrative charge.

If the base  policy  becomes  subject  to a  higher  death  benefit  in order to
maintain its qualification as life insurance, the amount of coverage provided by
the supplemental term insurance rider will automatically  decrease to offset the
increase  in the base  policy  death  benefit.  Your agent can  provide  further
information and policy illustrations showing how the supplemental term insurance
rider can affect your policy values under different assumptions.

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 16.

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

HOW WE DETERMINE THE UNIT VALUE.  We determine  unit values for the Funds at the
end of each  business  day.  Generally,  a business  day is any day the New York
Stock Exchange is open for trading.

A transaction date is the day we perform automatic transactions,  such as policy
anniversary  reports  and  monthly  charge  deductions,   or  process  requested
transactions, such as remittances,  disbursements and transfers. If your request
for a policy  transaction  is not  accompanied  by  complete  information  or is
directed to the wrong address,  the transaction date will be the date we receive
such complete  information at our  administrative  office. If your request for a
policy transaction reaches our administrative  office on a day we are closed, or
after the New York Stock Exchange closes,  the transaction date will be the next
following business day.

The unit value that applies to a transaction  will be the unit value  calculated
at the close of business on the transaction date. When an automatic  transaction
is scheduled  on a  non-business  day,  the unit value  applied will be the unit
value  calculated for the next business day. The unit value for any business day
is equal to the unit value for the preceding  business day multiplied by the net
investment factor for that Fund on that business day.

A net  investment  factor is  determined  for each Fund of the Separate  Account
every business day as follows:  first, we take the net asset value of a share in
the corresponding Trust portfolio at the close of business that day, as reported
by the Trust,  and we add the per share amount of any dividends or capital gains
distributions  paid by the Trust on that day.  We divide  this amount by the per
share net asset value on the  preceding  business day.  Finally,  we reserve the
right to subtract  any daily  charge for taxes or amounts set aside as a reserve
for taxes.

TRANSFERS OF POLICY ACCOUNT  VALUE.  You may request a transfer of amounts among
Funds or to the Guaranteed  Interest  Account.  Special rules apply to transfers
out of the  Guaranteed  Interest  Account.  See TRANSFERS OUT OF THE  GUARANTEED
INTEREST  ACCOUNT  on page  11.  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.


                                       14
<PAGE>
Transfers  take effect on the date we receive your request,  but no earlier than
the first  business day following the Allocation  Date.  When part of a transfer
request cannot be processed,  we will not process any part of the request.  This
could occur,  for  example,  where the request does not comply with our transfer
limitations,  or where the request is for a transfer of an amount  greater  than
that  currently  allocated to a Fund.  We may delay making a transfer if the New
York Stock Exchange is closed or the SEC has declared that an emergency  exists.
In addition, we may delay transfers where permitted under applicable law.

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

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

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

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

CHARGE FOR  TRANSFERS.  We have  reserved  the right under your policy to make a
charge of up to $25 for transfers of Policy Account value.  Currently,  you will
be able to make 12 free transfers in any policy year, but we will charge $25 per
transfer after the twelfth  transfer.  No charge will ever apply to the transfer
of all of your  amounts  in the  Separate  Account  to the  Guaranteed  Interest
Account.

BORROWING FROM YOUR POLICY ACCOUNT

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

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

If you do not  indicate  how you wish to allocate it, the loan will be allocated
based on the proportions  that your unloaned  amount in the Guaranteed  Interest
Account  and your values in the Funds bear to the total  unloaned  value of your
Policy Account.

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

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

When you  borrow  on your  policy,  the  amount of your loan is set aside in the
Guaranteed  Interest  Account where it earns a declared rate for loaned amounts.
The interest  rate we credit to the loaned  portion of the  Guaranteed  Interest
Account will be at an annual rate up to 2% less than the loan  interest  rate we
charge. However, we reserve the right to credit a lower rate than this if in the
future  tax laws  change  such  that our taxes on  policy  loans or policy  loan
interest are increased.

Under our  current  rules,  the rate we credit on loaned  amounts  for the first
fifteen  policy  years is 1% less  than  the  rate we  charge  for  policy  loan
interest,  and beginning in the sixteenth policy year, the rate difference drops
from 1% to 1/4 of 1%. Because IL COLI II was offered for the first time in 1996,
no reduction in the rate  difference in the  sixteenth  policy year has yet been
attained.  These rate  differentials  are those  currently in effect and are not
guaranteed. Interest credited on loaned amounts will never be less than 4%.


                                       15
<PAGE>
Interest accrues daily on any loaned amount in the Guaranteed  Interest Account.
On each policy anniversary and any time you repay a policy loan in full, accrued
interest on the loaned amount is allocated to the Separate  Account Funds and to
the unloaned portion of the Guaranteed  Interest Account in accordance with your
premium allocation percentages.

WHEN INTEREST IS DUE. Interest is due on each policy anniversary.  If you do not
pay the interest when it is due, it will be added to your outstanding loan. This
means an  additional  loan is made to pay the  interest.  An amount equal to the
difference  between the loan interest due and the loan interest  credited on the
loaned portion of the Guaranteed  Interest  Account will be transferred from the
Funds and the Guaranteed  Interest Account to make the loan, and allocated based
on the proportion  that your unloaned value in the Guaranteed  Interest  Account
and your  values in the Funds bear to the total  unloaned  value in your  Policy
Account.

REPAYING  THE LOAN.  You may repay all or part of a policy loan at any time.  We
assume that any money you send us is a premium  payment unless you  specifically
indicate  in  writing  that  it is to  be  applied  as a  loan  repayment.  Loan
repayments are not subject to a charge for taxes or a Premium Sales Charge.  Any
amount not needed to repay a loan and accrued loan interest will be applied as a
premium  payment.  We will first  allocate  loan  repayments  to our  Guaranteed
Interest  Account  until the amount of any loans  originally  allocated  to that
Account have been repaid.  After you have repaid this amount, you may choose how
you want us to allocate repayments. If you do not provide specific instructions,
repayments will be allocated based on the proportion that your unloaned value in
the Guaranteed  Interest  Account and your values in the Funds bear to the total
unloaned value in your Policy Account.

THE EFFECTS OF A POLICY LOAN.  A loan will have a permanent  effect on the value
of your Policy Account and,  therefore,  on the benefits under your policy, even
if the loan is repaid.  The loaned amount set aside in the  Guaranteed  Interest
Account will not be  available  for  investment  in the Funds or in the unloaned
portion of the Guaranteed  Interest Account.  Whether you earn more or less with
the loaned  amount set aside depends on the  investment  experience of the Funds
and the rates  declared  for the  unloaned  portion of the  Guaranteed  Interest
Account. The amount of any policy loan and accrued loan interest will reduce the
proceeds  paid from your  policy upon the death of the  insured  person,  policy
maturity  or policy  surrender.  In  addition,  a loan will  reduce  the  amount
available for you to withdraw  from your policy.  See TAX EFFECTS on page 19 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 18.

PARTIAL WITHDRAWALS AND SURRENDER

PARTIAL  WITHDRAWALS.  At any time after the first policy year while the insured
person  is  living,  you may  request  a  partial  withdrawal  of your  Net Cash
Surrender  Value by  sending  a signed  written  request  to our  Administrative
Office.  When you make a partial  withdrawal,  an expense charge of $25 or 2% of
the amount requested,  whichever is less, will also be deducted from your Policy
Account.  Any  such  withdrawal  is  subject  to our  approval  and  to  certain
conditions.  Amounts  securing a Living  Benefit  payment are not  available for
partial withdrawals.  In addition, we reserve the right to decline a request for
a partial withdrawal. Under our current rules, a withdrawal must:

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

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

You may specify how much of the  withdrawal you want taken from amounts you have
in each Fund and the unloaned portion of the Guaranteed Interest Account. If you
do not specifically indicate, we will make the withdrawal and deduct the related
expense  charge  based on the  proportions  that your  unloaned  amounts  in the
Guaranteed  Interest  Account and the Funds bear to the total  unloaned value of
your Policy Account.

A partial withdrawal reduces the amount you have in your Policy Account and Cash
Surrender  Value on a  dollar-for-dollar  basis.  Normally,  it also reduces the
total death benefit on a  dollar-for-dollar  basis.  However, if the total death
benefit is based on the Policy  Account  percentage  multiple,  the reduction in
death benefit would be greater.  The  withdrawal  and these  reductions  will be
effective as of the date your request is received at our Administrative  Office.
See TAX EFFECTS on page 19 for the tax consequences of a partial  withdrawal and
a reduction in benefits.

SURRENDER FOR NET CASH SURRENDER  VALUE.  The Cash Surrender Value is the amount
in your Policy  Account.  The Net Cash Surrender Value equals the Cash Surrender
Value minus any loan and accrued loan interest.

You may surrender your policy for its Net Cash Surrender Value at any time while
the  insured  person  is  living.  See  TAX  EFFECTS  on  page  19 for  the  tax
consequences  of a surrender.  We will deduct from the Net Cash Surrender  Value
any amount  securing a Living  Benefit  payment.  We will  compute  the Net Cash
Surrender Value as of the date we receive your written surrender request and the
policy at our  Administrative  Office.  All insurance coverage under your policy
will end on that date.

DEDUCTIONS AND CHARGES

DEDUCTIONS  FROM  PREMIUMS.  Charges for  certain  taxes are  deducted  from all
premiums.  In  addition,  a Premium  Sales  Charge  will be  deducted  from your
premiums as  specified  below.  The balance of each premium (the net premium) is
placed in your Policy Account.

Charge For Taxes. We deduct a charge  designed to approximate  certain taxes and
additional  charges  imposed upon us by states and certain  jurisdictions.  Such
charges currently range from .75% to 5% (Virgin Islands).

This charge may be  increased  or decreased to reflect any changes in our taxes.
In addition,  if an insured  person  changes his or her place of residence,  you
should  notify us to change our records so that the charge will  reflect the new
jurisdiction.


                                       16
<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 IL COLI II, such as commissions, the cost of preparing sales literature,
other  promotional  activities  and other direct and indirect  expenses.  We pay
these  expenses from our own  resources,  including the Premium Sales Charge and
any profit we may earn on the charges  deducted  under the  policy,  such as the
mortality and expense risk charge. The maximum Premium Sales Charge for premiums
allocated  to the base policy is equal to 9% of such  premiums  paid through the
tenth policy year and 3% of such premiums paid thereafter. Premiums allocated to
the  supplemental   term  insurance  rider  have  a  lower  sales  charge.   See
SUPPLEMENTAL INSURANCE ON THE INSURED PERSON on page 14.

Currently,  we deduct the 9% Premium Sales Charge from each base policy  premium
payment  until the  cumulative  premiums  paid during the first 10 policy  years
equals seven times the "target  premium" and 3%  thereafter.  The target premium
varies by issue age, sex and tobacco  user status of the insured  person and the
base policy's Face Amount,  and is generally less than or equal to one seven-pay
premium for the base policy.  The  seven-pay  premium is defined by the Internal
Revenue Code and is based on a  hypothetical  policy  issued on the same insured
person and for the same initial death benefit which, under specified  conditions
(which  include  the absence of expense and  administrative  charges),  would be
fully paid for after seven level annual payments. We reserve the right, however,
to deduct  the  maximum  Premium  Sales  Charge as  described  in the  preceding
paragraph from each base policy premium payment at any time.

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

Monthly   Administrative  Charge.  The  administrative  charge  is  designed  to
compensate  us for  administrative  activities  in  connection  with issuing and
maintaining your policy,  such as billing,  policy  transactions and policyowner
communications.  The current  administrative charge is equal to $16.50 per month
in the first three policy years  (guaranteed not to exceed $18.50 per month) and
$4 thereafter (guaranteed not to exceed $6), plus a monthly charge per $1,000 of
base policy Face Amount at issue for the first ten policy years as follows:


   ISSUE AGE           CURRENT CHARGE           GUARANTEED MAXIMUM CHARGE
- ---------------     --------------------     -------------------------------
     18-39                  $.11                           $.15
     40-49                  $.14                           $.18
     50-59                  $.18                           $.22
     60-80                  $.22                           $.26

The  current  monthly  charge per $1,000 of base  policy Face Amount at issue is
equal to $.02 during the 11th policy  year and later  (guaranteed  not to exceed
$.06).

Cost Of  Insurance  Charges.  The  base  policy  cost  of  insurance  charge  is
calculated by multiplying  the net amount at risk at the beginning of the policy
month by the monthly  base  policy  cost of  insurance  rate  applicable  to the
insured person at that time.  The net amount at risk is the  difference  between
the base policy current death benefit and the amount in your Policy Account.  We
may earn a profit from this charge.

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

The cost of any  supplemental  term  insurance  rider you purchase  will also be
deducted  monthly.  Your monthly cost of insurance for this rider will equal the
cost of  insurance  rate for this  rider  times  the  amount  of  coverage  (per
thousand) under the rider at the beginning of the policy month.

The monthly cost of insurance  rates  applicable to your policy will be based on
our  current  monthly  cost of  insurance  rates.  The current  monthly  cost of
insurance  rates may be changed from time to time.  However,  the current  rates
will never be more than the  guaranteed  maximum rates set forth in your policy,
which are based on the  Commissioner's  1980  Standard  Ordinary Male and Female
Smoker and Non-Smoker  Mortality  Tables.  The supplemental term insurance rider
has higher  guaranteed  maximum cost of insurance  charges than the base policy.
The current and guaranteed  monthly cost of insurance rates are determined based
on the sex,  age,  underwriting  class and  tobacco  user  status of the insured
person.  In addition,  the current rates also vary  depending on the duration of
the policy  (i.e.,  the length of time  since a policy has been  issued).  Lower
current cost of insurance  rates generally apply for insured persons who qualify
as  non-tobacco  users.  To  qualify,  an insured  person  must meet  additional
requirements that relate to tobacco use.

There will be no distinctions based on sex in the cost of insurance rates for IL
COLI II policies sold in Montana.  The guaranteed cost of insurance rates for IL
COLI II policies  in this state are based on the  Commissioner's  1980  Standard
Ordinary SB Smoker and NB Non-Smoker Mortality Table.

Congress  and  the  legislatures  of  various  states  have  from  time  to time
considered  legislation  that would require  insurance  rates to be the same for
males and females of the same age,  rating  class and tobacco  user  status.  In
addition,  employers and employee organizations should consider, in consultation
with  counsel,  the  impact of Title VII of the Civil  Rights Act of 1964 on the
purchase of IL COLI II in connection with an


                                       17
<PAGE>
employment-related  insurance or benefit  plan. In a 1983  decision,  the United
States Supreme Court held that, under Title VII, optional annuity benefits under
a deferred compensation plan could not vary on the basis of sex.

Mortality And Expense Risk Charge.  A monthly charge for assuming  MORTALITY AND
EXPENSE  RISKS will be made.  The annual  current  rate is .20% of the  unloaned
Policy Account value on the date this charge is assessed.  The annual guaranteed
maximum rate is .40%. We are committed to fulfilling our  obligations  under the
policy and  providing  service to you over the lifetime of your policy.  Despite
the uncertainty of future events, we guarantee that monthly  administrative  and
cost of insurance deductions from your Policy Account will never be greater than
the maximum amounts shown in your policy.  In making this  guarantee,  we assume
the mortality  risk that insured  persons will live for shorter  periods than we
estimated.  When this happens,  we have to pay a greater amount of death benefit
than we  expected  to pay in  relation  to the  cost  of  insurance  charges  we
received.  We also  assume  the  expense  risk  that  the  cost of  issuing  and
administering policies will be greater than we expected. If the amount collected
from  this  charge  exceeds  losses  from the risks  assumed,  it will be to our
profit.

Transaction  Charges.  In addition to the  monthly  deductions  from your Policy
Account  described  above, we charge fees for certain policy  transactions:  see
PARTIAL  WITHDRAWALS  on page 16,  SUBSTITUTION  OF  INSURED  PERSON on page 13,
LIVING  BENEFIT  OPTION on page 13 and TRANSFERS OF POLICY ACCOUNT VALUE on page
14.  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 30.

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 12. If a
deduction cannot be made in accordance with these  percentages,  it will be made
based on the proportions that your unloaned  amounts in the Guaranteed  Interest
Account and your amounts in the Funds bear to the total  unloaned  value of your
Policy Account.

Changes.  Any changes in the cost of  insurance  rates,  Premium  Sales  Charge,
mortality and expense risk charge or administrative  charges will be by class of
insured  person and will be based on changes in future  expectations  about such
factors as  investment  earnings,  mortality,  the length of time  policies will
remain in effect,  expenses and taxes.  We reserve the right to make a charge in
the future for taxes or reserves  set aside for taxes,  which  would  reduce the
investment experience of the Funds. See TAX EFFECTS on page 19.

CHARGES OF THE TRUSTS. The Funds purchase Class IA shares of the HRT or Class IB
shares of the  EQAT,  respectively,  at net asset  value.  That  price  reflects
investment  management fees, indirect expenses,  such as brokerage  commissions,
12b-1 distribution fee charges (for Class IB shares) and certain other operating
expenses. The Trusts do not impose a sales charge. See DEDUCTIONS AND CHARGES in
the Summary on page 2 and THE HRT'S  INVESTMENT  ADVISER and THE EQAT'S  MANAGER
AND INVESTMENT ADVISERS on page 8.

ADDITIONAL INFORMATION ABOUT IL COLI II

YOUR POLICY CAN TERMINATE. Your insurance coverage under IL COLI II continues as
long as the Net Cash Surrender  Value of the policy is enough to pay the monthly
deductions.  The Net Cash Surrender  Value equals the Cash Surrender Value minus
any loan and accrued loan interest.

If the Net Cash  Surrender  Value at the  beginning  of any policy month is less
than the deductions for that month,  your policy will go into default unless the
operation  of  the  death  benefit  guarantee   provision   prevents  this.  See
GUARANTEEING THE DEATH BENEFIT on page 12. If your policy goes into default,  we
will notify you, and any  assignees on our  records,  in writing,  that a 61-day
grace  period has begun and  indicate the payment that is needed to avoid policy
termination  at the end of the grace  period.  The required  payment will not be
more than an amount which would increase the Net Cash  Surrender  Value to cover
total monthly  deductions  for three months  (without  regard to any  investment
performance in the Policy Account). The required payment and any residual Policy
Account  value will be used to cover the overdue  deductions.  However,  if your
Policy Account has unfavorable investment  experience,  the required payment may
not be  sufficient  to cover the overdue  deductions  on the date we receive the
payment.  In this case, a new 61-day grace period will begin.  While a policy is
in a grace  period,  you may not  transfer  Policy  Account  value or make other
policy changes.

If we do not receive  payment  within the 61 days,  your  policy will  terminate
without value. We will withdraw any amount left in your Policy Account and apply
this amount to the  overdue  deductions  and any unpaid  loan and  accrued  loan
interest.  We will inform you, and any assignee,  at last known  addresses  that
your  policy  has  ended  without  value.  See  TAX  EFFECTS  on page 19 for the
potential tax consequences of the termination of a policy.

YOU MAY  RESTORE  A  POLICY  AFTER  IT  TERMINATES.  Subject  to  certain  state
variations,  you may restore a policy  within six months after it  terminates if
you provide  evidence that the insured person is still  insurable,  and you make
the premium payment that we require to restore the policy.  The required premium
will not be more than an amount sufficient to cover (i) total monthly deductions
for 3  months,  calculated  from the  effective  date of  restoration;  (ii) the
monthly  administrative  charges  from the  beginning of the grace period to the
effective  date of  restoration;  and (iii) the charge for taxes and the Premium
Sales Charge associated with this payment.  We will determine the amount of this
required  premium as if no interest or investment  performance were credited to,
or charged against,  your Policy Account.  The policy will be restored as of the
beginning  of the policy  month  which  coincides  with or  follows  the date we
approve your  application.  Your restored  policy will not have any loan balance
even if there was a loan outstanding under the terminated policy.

From the required payment we will deduct the charge for applicable taxes and the
Premium Sales Charge.  On the effective date of restoration,  the Policy Account
will be equal to the  balance  of the  required  payment.  We will start to make
monthly  deductions as of the effective date of  restoration.  On that date, the
monthly  administrative  charges  from the  beginning of the grace period to the
effective date of  restoration  will be deducted from the Policy  Account.  Your
restored policy will be treated as a continuation  of the terminated  policy for
purposes of determining


                                       18
<PAGE>
the level of Premium Sales Charge and monthly  administrative  charge still due.
See TAX EFFECTS on page 19 for the  potential  tax  consequences  of restoring a
terminated  policy.  Some  states may vary the time  period and  conditions  for
policy restoration.

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

The Issue Date, shown on the Policy Information Page, is the date your policy is
actually issued,  but if we have advanced the Register Date, the Issue Date will
be the same as the Register Date. Generally, contestability is measured from the
Issue Date, as is the suicide exclusion.

The Register Date, also shown on the Policy Information Page, is used to measure
policy years and policy months.  Charges and deductions are first made as of the
Register  Date.  As to when  coverage  under the  policy  begins,  see  FLEXIBLE
PREMIUMS on page 11.

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

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

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

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

The  investment  start date is the date that your initial net premium  begins to
vary with the  investment  performance  of the Funds or accrue  interest  in the
Guaranteed  Interest Account.  Generally,  the investment start date will be the
same as the Register Date if the full minimum initial premium is received at our
Administrative Office before the Register Date. Otherwise,  the investment start
date  will be the date the full  minimum  initial  premium  is  received  at our
Administrative  Office.  Thus, to the extent that your first premium is received
before the Register  Date,  there will be a period during which the full minimum
initial premium will not be experiencing investment performance.  The investment
start date for policies with early  Register  Dates will be the date the premium
is  received  at our  Administrative  Office.  Any  subsequent  premium  payment
received  after the  investment  start date will begin to experience  investment
performance  as of the date  such  payment  is  received  at our  Administrative
Office.  Remember, the amount of your initial net premium allocated to the Funds
may be  temporarily  allocated to the Money Market Fund prior to  allocation  in
accordance with your instructions. See FLEXIBLE PREMIUMS on page 11.

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

TAX EFFECTS

This  discussion  is based on our  general  understanding  of the  effect of the
current Federal income tax laws as currently interpreted on IL COLI II policies.
The tax effects on corporate taxpayers, other non-natural owners such as trusts,
non-U.S.  residents  or  non-U.S.  citizens,  may  be  different.  For  example,
corporations  may be required to include  certain life insurance  policy amounts
for purposes of determining Federal alternative minimum taxable income. Further,
the tax treatment of individuals  receiving benefits under an employer-sponsored
plan or arrangement  attributable to life insurance may be determined  under the
Federal tax rules governing such plan or arrangement. This discussion is general
in nature, and should not be considered tax advice, for which you should consult
your legal or tax adviser.

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

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

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

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

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

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


                                       19
<PAGE>
Whenever  there is a "material  change"  under a policy,  it will  generally  be
treated as a new contract for  purposes of  determining  whether the policy is a
modified endowment,  and subjected to a new seven-pay period and a new seven-pay
limit. The new seven-pay limit would be determined taking into account,  under a
downward adjustment formula,  the Policy Account value of the policy at the time
of such change.  A  materially  changed  policy  would be  considered a modified
endowment if it failed to satisfy the new  seven-pay  limit.  A material  change
would occur if there was a substitution  of the insured  person,  and could also
occur as a  result  of a  change  in death  benefit  option,  the  selection  of
additional benefits and certain other changes.

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

Changes made to a life insurance policy,  for example, a decrease in benefits or
the termination of or restoration of a terminated policy, may have other effects
on your policy,  including  impacting the maximum amount of premiums that can be
paid under the policy,  as well as the maximum  amount of Policy  Account  value
that may be  maintained  under the policy.  In some cases,  this may cause us to
take  action  in order to  assure  your  policy  continues  to  qualify  as life
insurance  including  distribution  of amounts that may be includable in income.
See POLICY CHANGES on page 21.

IF YOUR IL COLI II POLICY IS NOT A MODIFIED ENDOWMENT,  as long as it remains in
force, a loan under your policy will be treated as  indebtedness  and no part of
the loan will be subject to current  Federal  income  tax.  Interest on the loan
will  generally  not be tax  deductible.  After the first 15 policy  years,  the
proceeds  from a partial  withdrawal  will not be subject to Federal  income tax
except to the extent such  proceeds  exceed your  "Basis" in your  policy.  Your
Basis in your policy  generally  will equal the  premiums you have paid less any
amounts previously recovered through tax-free policy  distributions.  During the
first fifteen  policy years,  the proceeds  from a partial  withdrawal  could be
subject to Federal  income tax to the extent your Policy  Account  value exceeds
your Basis in your policy. The portion subject to tax will depend upon the ratio
of your  death  benefit  to the  Policy  Account  value (or in some  cases,  the
premiums  paid) under your policy and the age of the insured  person at the time
of the withdrawal.  In addition, if at any time your policy is surrendered,  the
excess,  if any, of your Cash  Surrender  Value  (which  includes  the amount of
policy  loan and  accrued  loan  interest)  over your  Basis  will be subject to
Federal income tax. IN ADDITION,  IF A POLICY TERMINATES WHILE THERE IS A POLICY
LOAN, THE CANCELLATION OF SUCH LOAN AND ACCRUED LOAN INTEREST WILL BE TREATED AS
A DISTRIBUTION  AND COULD BE SUBJECT TO TAX UNDER THE ABOVE RULES.  On the Final
Policy  Date,  the excess of the amount of any  benefit  paid,  not taking  into
account any reduction for any loan and accrued loan interest, over your Basis in
the policy, will be subject to Federal income tax.

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

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

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

POLICY  TERMINATIONS.  A policy which has terminated  without value may have the
tax  consequences  described above even though you may be able to reinstate your
policy. For tax purposes,  some reinstatements may be treated as the purchase of
a new insurance contract.


                                       20
<PAGE>
LIVING BENEFITS. Amounts received under a life insurance contract on the life of
individuals  who are  terminally  ill, as defined by the tax law, are  generally
excludable  from  gross  income  as  amounts  paid by reason of the death of the
insured.  We believe  that the living  benefit  which may be payable  under your
policy meets the law's  definition  of  terminally  ill and can qualify for this
exclusion.  This exclusion does not apply,  however,  to amounts paid to someone
other than the insured if the payee has an insurable  interest in the  insured's
life  because the insured is a director,  officer or employee of the payee or by
reason of the  insured  being  financially  interested  in any trade or business
carried on by the payee.

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

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

POLICY CHANGES.  To receive the tax treatment  discussed above, your policy must
initially  qualify and continue to qualify as life insurance under Sections 7702
and 817(h) of the Code.  We have  reserved in the policy the right to decline to
accept all or part of any  premium  payments,  decline to change  death  benefit
options or the Face Amount,  or decline to make partial  withdrawals  that based
upon our  interpretation of current tax rules would cause your policy to fail to
qualify.  We may also  make  changes  in the  policy or its  riders  or  require
additional  premium payments or make distributions from the policy to the extent
we deem necessary to qualify your policy as life insurance for tax purposes. Any
such change will apply uniformly to all policies that are affected.  You will be
given written notice of such changes.

TAX CHANGES. The United States Congress has in the past considered, is currently
considering and may in the future consider  legislation that, if enacted,  could
change the tax treatment of life insurance policies.  In addition,  the Treasury
Department   may  amend   existing   regulations,   issue   regulations  on  the
qualification of life insurance and modified endowment  contracts,  or adopt new
interpretations  of  existing  laws.  State tax laws or, if you are not a United
States resident,  foreign tax laws, may also affect the tax consequences to you,
the insured person or your beneficiary.  These laws may change from time to time
without notice and, as a result,  the tax  consequences  described  above may be
altered.  There is no way of predicting  whether,  when or in what form any such
change  would be adopted.  Any such change  could have  retroactive  effect.  We
suggest you consult your legal or tax adviser.

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

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

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

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

If purchased as part of a pension or  profit-sharing  plan,  the current cost of
insurance  for the net amount at risk is treated as a "current  fringe  benefit"
and is required to be included annually in the plan participant's  gross income.
This cost  (generally  referred  to as the "P.S.  58" cost) is  reported  to the
participant annually. If the plan participant dies while covered by the plan and
the policy proceeds are paid to the participant's  beneficiary,  then the excess
of the death  benefit  over the  Policy  Account  value  will not be  subject to
Federal income tax. However,  the Policy Account value will generally be taxable
to the  extent it  exceeds  the  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.


                                       21
<PAGE>
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 Class IA or Class IB shares of the corresponding  portfolios of the HRT
or the EQAT,  respectively.  Equitable  is the legal owner of the shares of each
Trust and will attend, and has the right to vote at, any meeting of the HRT's or
EQAT's shareholders. Among other things, we may vote on any matters described in
either  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 HRT or EQAT
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 HRT or
EQAT  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 HRT or EQAT 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 HRT or EQAT  portfolios  corresponding  to the Funds to
which your Policy Account is allocated. The number of HRT or EQAT 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  portfolio as of the record date set by either HRT's
or EQAT's Board for its  respective  shareholders  meeting.  The record date for
this purpose must be at least 10 and no more than 90 days before the  particular
shareholder meeting. Fractional shares are counted.

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

SEPARATE  ACCOUNT VOTING RIGHTS.  Under the 1940 Act,  certain  actions (such as
some of those  described  under OUR RIGHT TO CHANGE HOW WE  OPERATE,  below) may
require policyowner approval. In that case, you will be entitled to one vote for
every $100 of value you have in the Funds.  We will cast votes  attributable  to
amounts  we  have  in the  Funds  in the  same  proportions  as  votes  cast  by
policyowners.

OUR RIGHT TO CHANGE HOW WE OPERATE

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

o  add Funds to, or remove Funds from, the Separate Account, combine two or more
   Funds within the Separate Account,  or withdraw assets relating to IL COLI II
   from one Fund and put them into another;

o  register or end the registration of the Separate Account under the 1940 Act;

o  operate the Separate  Account under the direction of a committee or discharge
   such a  committee  at any time (the  committee  may be  composed  entirely of
   persons who are "interested persons" of Equitable under the 1940 Act);

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


                                       22
<PAGE>
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 HRT or EQAT.  If you then wish to  transfer  the amount you have in that
Fund to  another  Fund of the  Separate  Account or to the  Guaranteed  Interest
Account, you may do so, without charge, by contacting our Administrative Office.
At the same time,  you may also change how your net premiums and  deductions are
allocated.

OUR REPORTS TO POLICYOWNERS

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

LIMITS ON OUR RIGHT TO CHALLENGE THE POLICY

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

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

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

If the insured person dies within the time that we may challenge the validity of
the  policy,  we may delay  payment  until we decide  whether to  challenge  the
policy. If the insured person's age or sex is misstated on any application,  the
death benefit and any additional  benefits provided will be those which would be
purchased by the most recent deduction for the cost of insurance and the cost of
any additional benefits at the insured person's correct age and sex.

If the insured person  commits  suicide within two years after the date on which
the policy was  issued,  the death  benefit  will be limited to the total of all
premiums that have been paid to the time of death minus any  outstanding  policy
loan,  accrued loan interest and any partial  withdrawals  of Net Cash Surrender
Value. A new two-year suicide and  contestability  period will begin on the date
of substitution following a substitution of insured. Some states require that we
measure this time by some other date.

YOUR PAYMENT OPTIONS

Policy benefits or other payments,  such as the Net Cash Surrender Value, may be
paid immediately in one sum or you may choose another form of payment for all or
part  of the  money.  Payments  under  these  options  are not  affected  by the
investment  experience of any Fund.  Instead,  interest  accrues pursuant to the
options chosen.

You will make a choice of payment  option (or any later changes) and your choice
will take effect in the same way as it would if you were changing a beneficiary.
(See YOUR  BENEFICIARY  below.) If you do not  arrange  for a  specific  form of
payment before the insured person dies, the beneficiary will be paid through the
Equitable Access  Account(TM).  The Equitable Access Account is not available to
corporate or other  non-natural  beneficiaries.  See WHEN WE PAY POLICY PROCEEDS
below. The beneficiary will then have a choice of payment options.  However,  if
you do  make  an  arrangement  with us for how  the  money  will  be  paid,  the
beneficiary  cannot change the choice after the insured  person dies.  Different
payment options may result in different tax consequences.

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

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

YOUR BENEFICIARY

You name your  beneficiary  when you apply for the policy.  The  beneficiary  is
entitled to the insurance benefits of the policy. You may change the beneficiary
during the insured person's lifetime by writing to our Administrative Office. If
no  beneficiary  is living when the insured  person dies,  we will pay the death
benefit in equal shares to the insured person's surviving children. If there are
no surviving  children,  we will pay the death  benefit to the insured  person's
estate.

ASSIGNING YOUR POLICY

You  may  assign  (transfer)  your  rights  in the  policy  to  someone  else as
collateral  for a loan or for some  other  reason,  if we  agree.  A copy of the
assignment  must  be  forwarded  to  our  Administrative   Office.  We  are  not
responsible for any payment we make or any action taken before we receive notice
of the assignment or for the validity of the assignment.  An absolute assignment
is a change of ownership. BECAUSE THERE MAY BE


                                       23
<PAGE>
TAX CONSEQUENCES,  INCLUDING THE LOSS OF INCOME TAX-FREE TREATMENT FOR ANY DEATH
BENEFIT PAYABLE TO THE BENEFICIARY, YOU SHOULD CONSULT YOUR TAX ADVISER PRIOR TO
MAKING AN ASSIGNMENT.

WHEN WE PAY POLICY PROCEEDS

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

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

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

DIVIDENDS

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

REGULATION

We are regulated and supervised by the New York State Insurance  Department.  In
addition,  we are  subject  to the  insurance  laws  and  regulations  in  every
jurisdiction where we sell policies.

The IL COLI II policy  (Plan No.  96-300)  has been filed with and  approved  by
insurance  officials  in 46  jurisdictions.  We  submit  annual  reports  on our
operations and finances to insurance officials in all the jurisdictions where we
sell  policies.  The officials are  responsible  for reviewing our reports to be
sure that we are financially sound.

SPECIAL CIRCUMSTANCES

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

DISTRIBUTION

EQ Financial Consultants, Inc. (EQF) is the principal underwriter of the HRT and
one of the principal  underwriters  of EQAT,  and is also a  distributor  of our
variable  life  insurance  policies  and  variable  annuity  contracts.  EQF  is
registered with the SEC as an investment  adviser under the Investment  Advisers
Act of 1940  and also is the  Manager  of the  EQAT.  EQF's  principal  business
address is 1755 Broadway,  New York, NY 10019. EQF is registered with the SEC as
a  broker-dealer  under the Securities  Exchange Act of 1934 (1934 Act) and is a
member of the National Association of Securities Dealers, Inc. In 1995 and 1996,
Equitable  Variable  paid EQF a fee of  $325,380  annually  for its  services as
distributor of its policies.

We sell  our  policies  through  agents  who are  licensed  by  state  insurance
officials to sell our variable life policies.  These agents are also  registered
representatives  of EQF.  The agent who sells  you this  policy  receives  sales
commissions from Equitable. We pay commissions from our own resources, including
the Premium Sales Charge deducted from your premium.  Generally,  the agent will
receive  an amount  equal to a  maximum  of 15% of the  premiums  paid up to one
target  premium,  7 1/2% of premiums paid up to the next six target premiums and
3% of the premiums paid in excess of that amount.  Use of a term insurance rider
on the insured  person in place of an equal  amount of  coverage  under the base
policy  reduces  commissions.  Commissions  paid to agents  based upon  refunded
premiums or policies  that are  terminated  or  surrendered  in the early policy
years  may be  recovered.  Agents  with  limited  years of  service  may be paid
differently.

We also sell our policies through  independent brokers who are licensed by state
insurance  officials  to sell our  variable  life  policies.  They  will also be
registered  representatives  either of EQF or of another company registered with
the SEC as a  broker-dealer  under the 1934 Act. The commissions for independent
brokers  will be no more than those for agents and the same policy for  recovery
of  commissions  applies.  Commissions  will  be  paid  through  the  registered
broker-dealer.

LEGAL PROCEEDINGS

We are not involved in any legal  proceedings that would be considered  material
with respect to a policyowner's interest in the Separate Account.


                                       24
<PAGE>
ACCOUNTING AND ACTUARIAL EXPERTS

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

The financial  statements of Equitable  contained in this  prospectus  should be
considered only as bearing upon the ability of Equitable to meet its obligations
under the IL COLI II policies. They should not be considered as bearing upon the
investment  experience  of the  funds of the  Separate  Account.  The  financial
statements of Separate  Account FP include periods when Separate  Account FP was
part of Equitable Variable, a wholly-owned  subsidiary of Equitable.  The assets
of  Separate  Account  FP were  assumed  by  Equitable  on  January 1, 1997 when
Equitable Variable was merged into Equitable.

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

ADDITIONAL INFORMATION

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


                                       25
<PAGE>
MANAGEMENT

Here is a list of our  directors  and,  to the extent they are  responsible  for
variable life insurance operations, our principal officers and a brief statement
of their business  experience for the past five years.  Unless  otherwise noted,
their address is 1290 Avenue of the Americas, New York, New York 10104.

<TABLE>
<CAPTION>
- -----------------------------------------------------------------------------------------------------------------------------------
NAME AND PRINCIPAL                   BUSINESS EXPERIENCE
BUSINESS ADDRESS                     WITHIN PAST FIVE YEARS
- -----------------------------------------------------------------------------------------------------------------------------------
DIRECTORS
- -----------------------------------------------------------------------------------------------------------------------------------
<S>                                  <C>
Claude Bebear                        Director  of  Equitable  since  July  1991.  Chairman  of the  Board of the  Holding  Company
AXA-UAP                              (February  1996-present)  and a Director of other  affiliates of  Equitable.  Chairman of the
23, Avenue Matignon                  Executive Board of AXA-UAP  ("AXA-UAP")  since January 1997.  Prior thereto,  he was Chairman
75008 Paris, France                  and Chief  Executive  Officer  of AXA S.A.  Chief  Executive  Officer  of the  AXA-UAP  Group
                                     (formerly known as the AXA Group) since 1974 and Chairman or Director of numerous subsidiaries
                                     and affiliated companies of the AXA-UAP Group.
- -----------------------------------------------------------------------------------------------------------------------------------
Christopher J. Brocksom              Director  of  Equitable  since  July 1992.  Chief  Executive  Officer,  AXA Equity & Law Life
AXA Equity & Law                     Assurance  Society PLC ("AXA Equity & Law") and various  directorships  and officerships with
Elbury 9                             AXA Equity & Law affiliated companies.
Weedon Lane
Buckinghamshire HP 6505
England
- -----------------------------------------------------------------------------------------------------------------------------------
Francoise Colloc'h                   Director of Equitable  since July 1992.  Senior  Executive Vice President Human Resources and
AXA-UAP                              Communications of AXA-UAP, and various positions with AXA-UAP affiliated companies.  Director
23, Avenue Matignon                  of the Holding Company.
75008 Paris, France
- -----------------------------------------------------------------------------------------------------------------------------------
Henri de Castries                    Director  of  Equitable  since  September  1993.  Vice  Chairman  of the Board of the Holding
AXA-UAP                              Company since February 1996.  Senior  Executive  Vice President  Financial  Services and Life
23, Avenue Matignon                  Insurance  Activities of AXA-UAP since 1996. Also Director or Officer of various subsidiaries
75008 Paris, France                  and affiliates of the AXA-UAP Group.  Director of the Holding  Company and of other Equitable
                                     affiliates.  Previously held other officerships with the AXA Group.
- -----------------------------------------------------------------------------------------------------------------------------------
Joseph L. Dionne                     Director  of  Equitable  since May 1982.  Chairman  (since  April  1988) and Chief  Executive
The McGraw-Hill Companies            Officer (since April 1983) of The McGraw-Hill Companies.  Director of the Holding Company.
1221 Avenue of the Americas
New York, NY 10020
- -----------------------------------------------------------------------------------------------------------------------------------
William T. Esrey                     Director of  Equitable  since July 1986.  Chairman  (since  April  1990) and Chief  Executive
Sprint Corporation                   Officer (since 1985) of Sprint Corporation.  Director of the Holding Company.
P.O. Box 11315
Kansas City, MO 64112
- -----------------------------------------------------------------------------------------------------------------------------------
Jean-Rene Fourtou                    Director of Equitable since July 1992.  Chairman and Chief Executive  Officer,  Rhone-Poulenc
Rhone-Poulenc S.A.                   S.A.  since  1986.  Member of the  Supervisory  Board of  AXA-UAP.  Director  of the  Holding
25, Quai Paul Doumer                 Company.
92408 Courbevoie Cedex
France
- -----------------------------------------------------------------------------------------------------------------------------------
Norman C. Francis                    Director of Equitable since March 1989.  President, Xavier University of Louisiana.
Xavier University of Louisiana
7325 Palmetto Street
New Orleans, LA  70125
- -----------------------------------------------------------------------------------------------------------------------------------
Donald J. Greene                     Director of Equitable since July 1991.  Partner,  LeBoeuf,  Lamb, Greene & MacRae since 1965.
LeBouef, Lamb, Greene & MacRae       Director of the Holding Company.
125 West 55th Street
New York, NY  10019-4513
- -----------------------------------------------------------------------------------------------------------------------------------
</TABLE>


                                                                26
<PAGE>

<TABLE>
<CAPTION>
- -----------------------------------------------------------------------------------------------------------------------------------
NAME AND PRINCIPAL                   BUSINESS EXPERIENCE
BUSINESS ADDRESS                     WITHIN PAST FIVE YEARS
- -----------------------------------------------------------------------------------------------------------------------------------
DIRECTORS (continued)
- -----------------------------------------------------------------------------------------------------------------------------------
<S>                                  <C>
John T. Hartley                      Director of Equitable  since August 1987.  Retired  Chairman and Chief  Executive  Officer of
Harris Corporation                   Harris Corporation (retired since July 1995); previously held other officerships with Harris 
1025 NASA Boulevard                  Corporation.  Director of the Holding Company.
Melbourne, FL  32919
- -----------------------------------------------------------------------------------------------------------------------------------
John H.F. Haskell, Jr.               Director of Equitable since July 1992.  Managing  Director of Dillon,  Read & Co., Inc. since
Dillon, Read & Co., Inc.             1975 and member of its Board of Directors. Director of the Holding Company.
535 Madison Avenue
New York, NY  10022
- -----------------------------------------------------------------------------------------------------------------------------------
Mary R. (Nina) Henderson             Director of Equitable  since December 1996.  President of CPC Specialty  Markets Group of CPC
CPC Specialty Markets Group          International,  Inc. since 1993. Prior thereto,  President of CPC Specialty Products and Best
700 Sylvan Avenue                    Foods Exports. Director of the Holding Company
Englewood Cliffs, NJ 07632
- -----------------------------------------------------------------------------------------------------------------------------------
W. Edwin Jarmain                     Director of Equitable  since July 1992.  President of Jarmain Group Inc. since 1979;  also an
Jarmain Group Inc.                   Officer  or  Director  of  several  affiliated  companies.   Chairman  and  Director  of  FCA
121 King Street West                 International  Ltd.  Director  of various AXA  affiliated  companies.  Previously  held other
Suite 2525, Box 36                   officerships with FCA International. Director of the Holding Company.
Toronto, Ontario M5H 3T9,
Canada
- -----------------------------------------------------------------------------------------------------------------------------------
G. Donald Johnston, Jr.              Director of Equitable since January 1986. Retired Chairman and Chief Executive  Officer,  JWT
184-400 Ocean Road                   Group, Inc. and J. Walter Thompson Company.
John's Island
Vero Beach, FL  32963
- -----------------------------------------------------------------------------------------------------------------------------------
Winthrop Knowlton                    Director of Equitable since October 1973.  Chairman of the Board of Knowlton  Brothers,  Inc.
Knowlton Brothers, Inc.              since May 1989; also President of Knowlton  Associates,  Inc. since September 1987;  Director
530 Fifth Avenue                     of the Holding Company.
New York, NY  10036
- -----------------------------------------------------------------------------------------------------------------------------------
Arthur L. Liman                      Director of Equitable since March 1984.  Partner,  Paul, Weiss,  Rifkind,  Wharton & Garrison
Paul, Weiss, Rifkind,                since 1966. Director of the Holding Company.
Wharton and Garrison
1285 Avenue of the Americas
New York, NY  10019
- -----------------------------------------------------------------------------------------------------------------------------------
George T. Lowy                       Director of Equitable since July 1992.  Partner, Cravath, Swaine & Moore since 1965.
Cravath, Swaine & Moore
825 Eighth Avenue
New York, NY  10019
- -----------------------------------------------------------------------------------------------------------------------------------
Didier Pineau-Valencienne            Director  of  Equitable  since  February  1996.  Chairman  and  Chief  Executive  Officer  of
Schneider S.A.                       Schneider  S.A. since 1981 and Chairman or Director of numerous  subsidiaries  and affiliated
64-70, Avenue Jean-Baptiste Clement  companies of Schneider.  Director of AXA-UAP and the Holding Company.
92646 Boulogne-Billancourt Cedex
France
- -----------------------------------------------------------------------------------------------------------------------------------
George J. Sella, Jr.                 Director  of  Equitable  since May 1987.  Retired  Chairman  and Chief  Executive  Officer of
P.O. Box 397                         American  Cyanamid  Company  (until  April 1993);  previously  held other  officerships  with
Newton, NJ  07860                    American Cyanamid. Director of the Holding Company.
- -----------------------------------------------------------------------------------------------------------------------------------
Dave H. Williams                     Director of  Equitable  since March 1991.  Chairman and Chief  Executive  Officer of Alliance
Alliance Capital Management          Corporation  since 1977 and  Chairman  or Director of  numerous  subsidiaries  and  affiliated
1345 Avenue of the Americas          companies of Alliance. Director of the Holding Company.
New York, NY  10105
- -----------------------------------------------------------------------------------------------------------------------------------
</TABLE>


                                                                27
<PAGE>
<TABLE>
<CAPTION>
- -----------------------------------------------------------------------------------------------------------------------------------
NAME AND PRINCIPAL                   BUSINESS EXPERIENCE
BUSINESS ADDRESS                     WITHIN PAST FIVE YEARS
- -----------------------------------------------------------------------------------------------------------------------------------
OFFICERS and DIRECTORS
- -----------------------------------------------------------------------------------------------------------------------------------
<S>                                  <C>
William T. McCaffrey                 Director,  Senior Executive Vice President and Chief Operating  Officer of Equitable (all since
                                     February 1996). Executive Vice President and Chief Administrative Officer (since February 1994)
                                     of the Holding Company.  Director of various Equitable  affiliated  companies.  Previously held
                                     other officerships with Equitable and its affiliates.
- -----------------------------------------------------------------------------------------------------------------------------------
Joseph J. Melone                     Chairman, Chief Executive Officer and President of Equitable.  Chief Executive Officer of the
                                     Holding  Company since February 1996 and Director and President of the Holding  Company since
                                     May 1992. Director of various Equitable and AXA-UAP affiliated companies.
- -----------------------------------------------------------------------------------------------------------------------------------
OTHER OFFICERS
- -----------------------------------------------------------------------------------------------------------------------------------
A. Frank Beaz                        Senior Vice President,  Equitable.  Executive Vice President, EQ Financial Consultants,  Inc.
                                     ("EQF") (since May 1995). Director,  Equitable Realty Assets Corporation since December 1996.
                                     Previously held other  officerships with Equitable.
- -----------------------------------------------------------------------------------------------------------------------------------
Leon B. Billis                       Senior Vice President, Equitable. Previously held other officerships with Equitable.
- -----------------------------------------------------------------------------------------------------------------------------------
Harvey Blitz                         Senior Vice  President  and Deputy Chief  Financial   Officer,   Equitable. Senior  Vice   
                                     President,  the Holding  Company;  Vice  President  and  Director,  EQ Advisors  Trust (EQAT);
                                     Chairman of Frontier  Trust Company and Director of various  Equitable  affiliated  companies.
                                     Previously held other officerships with Equitable and its affiliates.
- -----------------------------------------------------------------------------------------------------------------------------------
Kevin R. Byrne                       Vice President and Treasurer,  Equitable and the Holding Company;  Treasurer,  EquiSource and
                                     Frontier Trust Company.  Vice President and Treasurer,  Equitable  Casualty Insurance Company
                                     and EQAT. Previously held other officerships with Equitable and its affiliates.
- -----------------------------------------------------------------------------------------------------------------------------------
Jerry M. de St. Paer                 Executive Vice President,  Equitable.  Senior  Executive Vice President  (since May 1996) and
                                     Chief  Financial  Officer (since May 1992) of the Holding  Company.  Executive Vice President
                                     and Chief  Operating  Officer (since  September  1994) of Equitable  Investment  Corporation.
                                     Director of various Equitable affiliated companies.  Previously held various officerships with
                                     Equitable and its affiliates.
- -----------------------------------------------------------------------------------------------------------------------------------
Gordon G. Dinsmore                   Senior Vice  President,  Equitable.  Executive Vice  President,  EQF. Vice  President,  EQAT.
                                     Director of other Equitable  affiliated  companies.  Previously held other  officerships with
                                     Equitable and its affiliates.
- -----------------------------------------------------------------------------------------------------------------------------------
Alvin H. Fenichel                    Senior Vice President and  Controller,  Equitable and the Holding  Company.  Previously  held
                                     other officerships with Equitable and its affiliates.
- -----------------------------------------------------------------------------------------------------------------------------------
Paul J. Flora                        Senior Vice President and Auditor,  Equitable.  Vice President and Auditor,  Holding  Company
                                     (since September 1994). Vice  President/Auditor,  National Westminster Bank (November 1984 to
                                     June 1993).
- -----------------------------------------------------------------------------------------------------------------------------------
Robert E. Garber                     Executive Vice President and General Counsel,  Equitable and the Holding Company.  Previously
                                     held other officerships with Equitable and its affiliates.
- -----------------------------------------------------------------------------------------------------------------------------------
Donald R. Kaplan                     Vice President and Chief Compliance  Officer,  Equitable.  Previously held other officerships
                                     with Equitable.
- -----------------------------------------------------------------------------------------------------------------------------------
Michael S. Martin                    Senior Vice President,  Equitable. Chairman and Chief Executive Officer, EQF. Vice President,
                                     EQAT and HRT. Director,  Equitable  Underwriting and Sales Agency (Bahamas),  Ltd. (since May
                                     1996) and Colorado (since January 1995).  Previously held other  officerships  with Equitable
                                     and its affiliates.
- -----------------------------------------------------------------------------------------------------------------------------------
Peter D. Noris                       Executive Vice President and Chief Investment  Officer,  Equitable.  Executive Vice President
                                     (since May 1995) and Chief Investment  Officer (since July 1995),  Holding Company.  Trustee,
                                     HRT,  and  President  and Trustee,  EQAT.  Director of Alliance  and  Equitable  Real Estate.
                                     Executive Vice President EQF. Prior to May 1995, Vice President/Manager,  Insurance Companies
                                     Investment  Strategies  Group,  Salomon  Brothers,  Inc. Prior to November 1992,  with Morgan
                                     Stanley & Co., Inc., as Principal, Fixed Income Insurance Group.
- -----------------------------------------------------------------------------------------------------------------------------------
</TABLE>


                                                                28
<PAGE>
<TABLE>
<CAPTION>
- -----------------------------------------------------------------------------------------------------------------------------------
NAME AND PRINCIPAL                   BUSINESS EXPERIENCE
BUSINESS ADDRESS                     WITHIN PAST FIVE YEARS
- -----------------------------------------------------------------------------------------------------------------------------------
OTHER OFFICERS (continued)
- -----------------------------------------------------------------------------------------------------------------------------------
<S>                                  <C>
Anthony C. Pasquale                  Senior Vice President,  Equitable. Director of Equitable Agri-Business,  Inc. Previously held
                                     other officerships with Equitable and its affiliates.
- -----------------------------------------------------------------------------------------------------------------------------------
Michael J. Rich                      Senior Vice  President,  Equitable.  Prior to October 1994,  Vice President of  Underwriting,
                                     John Hancock Mutual Life Insurance Co.
- -----------------------------------------------------------------------------------------------------------------------------------
Pauline Sherman                      Vice  President,  Secretary  and Associate General Counsel, Equitable and the   Holding   
                                     Company, both since September 1995. Previously held other officerships with Equitable.
- -----------------------------------------------------------------------------------------------------------------------------------
Samuel B. Shlesinger                 Senior  Vice  President  and  Actuary,  Equitable.  Director,  Chairman  and Chief  Executive
                                     Officer,  The  Equitable  of  Colorado,  Inc.  since  1985.  Vice  President,  HRT and  EQAT.
                                     Previously held other officerships with Equitable and its affiliates.
- -----------------------------------------------------------------------------------------------------------------------------------
Jose S. Suquet                       Executive  Vice  President  and Chief Agency  Officer,  Equitable,  since August 1994.  Prior
                                     thereto, with Equitable as Sales/Agency Manager.
- -----------------------------------------------------------------------------------------------------------------------------------
Stanley B. Tulin                     Senior  Executive Vice President and Chief  Financial  Officer,  Equitable  since April 1996.
                                     Executive Vice President,  Holding Company.  Vice President,  EQAT. Prior thereto,  Chairman,
                                     Insurance Consulting and Actuarial Practice, Coopers & Lybrand.
- -----------------------------------------------------------------------------------------------------------------------------------
</TABLE>


                                       29
<PAGE>
PART 4:    ILLUSTRATIONS OF POLICY BENEFITS

To help clarify how the key  financial  elements of the policy work, a series of
tables has been prepared.  The tables show how death benefits and Cash Surrender
Values  ("policy  benefits")  under a hypothetical  IL COLI II policy could vary
over time if the Funds of our Separate Account had CONSTANT  hypothetical  gross
annual investment returns of 0%, 6% or 12% over the years covered by each table.
Actual  investment  results may be more or less than those shown. The tables are
for a 45-year-old preferred risk male non-tobacco user. Planned premium payments
of $10,392 for an initial  Face Amount of $200,000 are assumed to be paid at the
beginning of each policy year. The illustration  assumes no policy loan has been
taken and that there is no coverage under a supplemental term insurance rider.

The tables  illustrate  both current and guaranteed  charges.  The tables assume
0.59% per annum for  investment  management  (the average of the  advisory  fees
payable  with respect to each HRT  portfolio  except  Alliance  Small Cap Growth
Portfolio  during  1996 based on assets as of  December  31,  1996,  restated to
reflect  certain  changes  effective  May 1,  1997  in the  investment  advisory
agreement between HRT and its Investment  Adviser,  and the maximum advisory fee
for the Alliance Small Cap Growth and EQAT  portfolios)  and 0.04% per annum for
other  Trust  expenses.  The  assumption  for other  Trust  expenses  equals the
weighted  average of the restated other expenses of the HRT portfolios  based on
assets as of December 31, 1996,  and  estimates  of the annual  direct  expenses
expected to be paid by EQAT and the Alliance Small Cap Growth  Portfolio  during
1997 (including any 12b-1 fees, if applicable).  The effect of these adjustments
is that on a 0% gross rate of return the net rate of return would be -0.63%,  on
6% it would be 5.33%,  and on 12% it would be 11.30%.  Remember,  however,  that
investment  management fees and other Trust expenses vary by portfolio.  See THE
HRT'S  INVESTMENT  ADVISER  on  page 8 and THE  EQAT'S  MANAGER  AND  INVESTMENT
ADVISERS on page 8. The tables also assume a charge for taxes of 2% of premiums.
The tables illustrate death benefit Option B.

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

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


                                       30
<PAGE>
<TABLE>
<CAPTION>
                                                          IL COLI II

                                  THE EQUITABLE LIFE ASSURANCE SOCIETY OF THE UNITED STATES
                                           FLEXIBLE PREMIUM VARIABLE LIFE INSURANCE

PLANNED PREMIUM $10,392                                                                   TOTAL INITIAL FACE AMOUNT $200,000

                                                         MALE AGE 45
                                              PREFERRED RISK NON-TOBACCO USER                         DEATH BENEFIT OPTION B
                                                   ASSUMING CURRENT CHARGES

                                              DEATH BENEFIT                                   CASH SURRENDER VALUE
                                        ASSUMING HYPOTHETICAL GROSS                       ASSUMING HYPOTHETICAL GROSS
  END OF                                ANNUAL INVESTMENT RETURN OF                       ANNUAL INVESTMENT RETURN OF
  POLICY          ACCUMULATED     ----------------------------------------        ------------------------------------------
   YEAR           PREMIUMS(1)         0%              6%             12%               0%              6%             12%
   ----           -----------     --------        --------        --------        ----------      ----------      ----------
<S>               <C>             <C>             <C>             <C>             <C>             <C>             <C>     
     1            $ 10,912        $208,433        $208,960        $209,487        $  8,433        $  8,960        $  9,487
     2              22,369         216,714         218,293         219,936          16,714          18,293          19,936
     3              34,399         224,861         228,038         231,473          24,861          28,038          31,473
     4              47,030         233,027         238,370         244,380          33,027          38,370          44,380
     5              60,293         241,056         249,160         258,641          41,056          49,160          58,641
             
     6              74,220         249,000         260,485         274,463          49,000          60,485          74,463
     7              88,842         256,846         272,356         292,003          56,846          72,356          92,003
     8             104,196         265,146         285,388         312,071          65,146          85,388         112,071
     9             120,317         273,286         298,993         334,264          73,286          98,993         134,264
    10             137,245         281,279         313,212         358,830          81,279         113,212         158,830
             
    15             235,457         319,615         395,391         528,428         119,615         195,391         328,428
        
20 (age 65)        360,802         350,239         493,752         806,893         150,239         293,752         606,893

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

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

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

THE DEATH BENEFIT GUARANTEE PREMIUM FOR THIS POLICY IS $3,568.04.


                                       31
<PAGE>
<TABLE>
<CAPTION>
                                                          IL COLI II

                                  THE EQUITABLE LIFE ASSURANCE SOCIETY OF THE UNITED STATES
                                           FLEXIBLE PREMIUM VARIABLE LIFE INSURANCE

PLANNED PREMIUM $10,392                                                                   TOTAL INITIAL FACE AMOUNT $200,000

                                                         MALE AGE 45
                                              PREFERRED RISK NON-TOBACCO USER                         DEATH BENEFIT OPTION B
                                                 ASSUMING GUARANTEED CHARGES

                                              DEATH BENEFIT                                   CASH SURRENDER VALUE
                                        ASSUMING HYPOTHETICAL GROSS                       ASSUMING HYPOTHETICAL GROSS
  END OF                                ANNUAL INVESTMENT RETURN OF                       ANNUAL INVESTMENT RETURN OF
  POLICY          ACCUMULATED     ----------------------------------------        ------------------------------------------
   YEAR           PREMIUMS(1)         0%              6%             12%               0%              6%             12%
   ----           -----------     --------        --------        --------        ----------      ----------      ----------
<S>               <C>             <C>             <C>             <C>             <C>             <C>             <C>     
     1            $ 10,912        $207,842        $208,349        $208,857        $  7,842        $  8,349        $  8,857
     2              22,369         215,550         217,053         218,617          15,550          17,053          18,617
     3              34,399         223,120         226,124         229,376          23,120          26,124          29,376
     4              47,030         230,701         235,731         241,394          30,701          35,731          41,394
     5              60,293         238,134         245,739         254,643          38,134          45,739          54,643

     6              74,220         245,416         256,161         269,250          45,416          56,161          69,250
     7              88,842         252,537         267,005         285,350          52,537          67,005          85,350
     8             104,196         259,482         278,277         303,087          59,482          78,277         103,087
     9             120,317         266,241         289,984         322,629          66,241          89,984         122,629
    10             137,245         272,800         302,131         344,150          72,800         102,131         144,150

    15             235,457         306,573         374,936         495,442         106,573         174,936         295,442

20 (age 65)        360,802         332,659         460,602         740,811         132,659         260,602         540,811

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

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

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

THE DEATH BENEFIT GUARANTEE PREMIUM FOR THIS POLICY IS $3,568.04.


                                       32
<PAGE>
THE EQUITABLE LIFE ASSURANCE SOCIETY OF THE UNITED STATES
SEPARATE ACCOUNT FP+


INDEX TO FINANCIAL STATEMENTS

<TABLE>

<S>                                                                                                                     <C>
Report of Independent Accounts.....................................................................................      FSA-2
Financial Statements:
      Statements of Assets and Liabilities, December 31, 1996......................................................      FSA-3
      Statements of Operations for the Years Ended December 31, 1996, 1995 and 1994................................      FSA-4
      Statements of Changes in Net Assets for the Years Ended December 31, 1996, 1995 and 1994.....................      FSA-8
      Notes to Financial Statements................................................................................     FSA-12

</TABLE>

+ Formerly known as Equitable Variable Life Insurance Company Separate 
  Account FP.


                                      FSA-1


<PAGE>

                        REPORT OF INDEPENDENT ACCOUNTANTS

To the Board of Directors of
The Equitable Life Assurance Society of the United States
and Policyowners of Separate Account FP
of The Equitable Life Assurance Society of the United States

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 the Money Market Fund,
Intermediate Government Securities Fund, Quality Bond Fund, High Yield Fund,
Growth & Income Fund, Equity Index Fund, Common Stock Fund, Global Fund,
International Fund, Aggressive Stock Fund, Conservative Investors Fund, Balanced
Fund and Growth Investors Fund, separate investment funds of The Equitable Life
Assurance Society of the United States ("Equitable Life") Separate Account FP
(formerly Equitable Variable Life Insurance Company Separate Account FP) at
December 31, 1996 and the results of their operations and changes in each of
their net assets for the periods indicated, in conformity with generally
accepted accounting principles. These financial statements are the
responsibility of Equitable Life's management; our responsibility is to express
an opinion on these financial statements based on our audits. We conducted our
audits of these 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, 1996 with the transfer agent, provide a resonable basis for the
opinion expressed above. The rates of return information presented in note 7 for
the year ended December 31, 1992, and for each of the periods indicated prior
thereto, were audited by other independent accountants whose report dated
February 16, 1993 expressed an unqualified opinion on the financial statements
containing such information.






Price Waterhouse LLP
New York, New York
February 10, 1997

                                     FSA-2
<PAGE>


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

STATEMENTS OF ASSETS AND LIABILITIES
DECEMBER 31, 1996

<TABLE>
<CAPTION>

                                             INTERMEDIATE
                                 MONEY        GOVERNMENT     QUALITY          HIGH        GROWTH &       EQUITY        COMMON
                                 MARKET       SECURITIES       BOND           YIELD        INCOME         INDEX         STOCK
                                  FUND           FUND          FUND           FUND          FUND          FUND           FUND
                               -----------  -------------  ------------   -------------  -----------   -----------   --------------
<S>                          <C>             <C>           <C>            <C>            <C>           <C>           <C>   
ASSETS
Investments in shares of
   The Hudson River 
   Trust -- at market 
   value (Notes 2 and 6)
   Cost:    $  242,546,651.. $242,570,674
                44,817,781..                 $44,676,302
               127,911,618..                               $125,949,796
                96,502,438..                                              $102,167,262
                32,957,253..                                                             $38,031,591
                73,126,833..                                                                           $94,575,057
             1,277,628,295..                                                                                         $1,572,061,192
               374,535,031..                                                                                                      
                39,937,334..                                                                                                      
               747,842,158..                                                                                                      
               167,148,611..                                                                                                      
               388,200,062..                                                                                                      
               631,813,336..                                                                                                      
Receivable for The Hudson
   River Trust shares sold..           --             --             --             --           --            --           967,531
Receivable for policy
   related transactions ....    8,940,540         77,313             --        105,241       122,406       188,428               --
                             ------------   ------------   ------------   ------------   -----------   -----------   --------------
Total Assets................  251,511,214     44,753,615    125,949,796    102,272,503    38,153,997    94,763,485    1,573,028,723
                             ------------   ------------   ------------   ------------   -----------   -----------   --------------
LIABILITIES
Payable for The Hudson
   River Trust shares
   purchased ...............    9,060,754         87,411         28,516        149,241       129,487       188,527               --
Payable for policy related
   transactions ............           --             --        173,197             --            --            --          983,555
Amount retained by
   Equitable Life
   in Separate Account
   FP (Note 4) .............      577,366        538,792        533,770        733,423       558,057       337,447        1,267,289
                             ------------    -----------   ------------   ------------   -----------   -----------   --------------
Total Liabilities ..........    9,638,120        626,203        735,483        882,664       687,544       525,974        2,250,844
                             ------------    -----------   ------------   ------------   -----------   -----------   --------------
NET ASSETS ATTRIBUTABLE
   TO POLICYOWNERS.......... $241,873,094    $44,127,412   $125,214,313   $101,389,839   $37,466,453   $94,237,511   $1,570,777,879
                             ============    ===========   ============   ============   ===========   ===========   ==============

</TABLE>

<TABLE>
<CAPTION>
                                                                                    ASSET ALLOCATION SERIES
                                                                           ------------------------------------------
                                                             AGGRESSIVE     CONSERVATIVE                   GROWTH
                                 GLOBAL       INTERNATIONAL    STOCK          INVESTORS     BALANCED      INVESTORS
                                  FUND            FUND         FUND             FUND          FUND          FUND
                              ------------    ------------- ------------   -------------- ------------   ------------
<S>                           <C>             <C>           <C>            <C>            <C>            <C>         
ASSETS
Investments in shares of
   The Hudson River 
   Trust -- at market 
   value (Notes 2 and 6)
   Cost:    $  242,546,651..  
                44,817,781..  
               127,911,618..  
                96,502,438..  
                32,957,253..  
                73,126,833..  
             1,277,628,295..  
               374,535,031..  $433,153,085
                39,937,334..                  $41,795,127
               747,842,158..                                $794,459,393
               167,148,611..                                               $174,848,746
               388,200,062..                                                              $430,582,886
               631,813,336..                                                                             $698,964,029
Receivable for shares of 
   The Hudson River Trust ...      802,100             --      3,729,663        114,675        142,333             --
Receivable for policy 
   related transactions .....           --        159,777             --             --             --         41,689
                              ------------    -----------   ------------   ------------   ------------   ------------
Total Assets.................  433,955,185     41,954,904    798,189,056    174,963,421    430,725,219    699,005,718
                              ------------    -----------   ------------   ------------   ------------   ------------
LIABILITIES
Payable for The Hudson
   River Trust shares
   purchased ................           --        135,983             --             --             --        245,089
Payable for policy
   related transactions .....      577,736             --      3,989,373         97,966        399,398             --
Amount retained by
   Equitable Life
   in Separate Account
   FP (Note 4) ..............      600,145        242,714        600,552        526,975        631,766        521,008
                              ------------    -----------   ------------   ------------   ------------   ------------
Total Liabilities ...........    1,177,881        378,697      4,589,925        624,941      1,031,164        766,097
                              ------------    -----------   ------------   ------------   ------------   ------------
NET ASSETS ATTRIBUTABLE
   TO POLICYOWNERS........... $432,777,304    $41,576,207   $793,599,131   $174,338,480   $429,694,055   $698,239,621
                              ============    ===========   ============   ============   ============   ============

<FN>
See Notes to Financial Statements.

+ Formerly known as Equitable Variable Life Insurance Company Separate Account FP.
</FN>
</TABLE>
                                     FSA-3
<PAGE>


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

STATEMENTS OF OPERATIONS
FOR THE YEARS ENDED DECEMBER 31,

<TABLE>
<CAPTION>
                                                                                                      INTERMEDIATE GOVERNMENT 
                                                                  MONEY MARKET FUND                        SECURITIES FUND         
                                                         ------------------------------------  ----------------------------------- 
                                                             1996        1995         1994        1996        1995         1994     
                                                         ----------  -----------  -----------  ----------  ----------  ----------- 
<S>                                                     <C>          <C>          <C>         <C>          <C>         <C>         
INCOME AND EXPENSES:
  Investment Income (Note 2):
     Dividends from The Hudson River Trust ............ $9,126,793   $9,225,401   $5,368,883  $2,367,498   $2,010,283  $ 5,671,984 

  Expenses (Note 3):
     Mortality and expense risk charges ...............  1,025,149      954,556      826,379     245,038      197,721      527,675 
                                                        ----------  -----------  -----------  ----------   ----------  ----------- 

NET INVESTMENT INCOME .................................  8,101,644    8,270,845    4,542,504   2,122,460    1,812,562    5,144,309 
                                                        ----------   ----------- -----------  ----------   ----------  ----------- 

REALIZED AND UNREALIZED GAIN (LOSS)
  ON INVESTMENTS (Note 2):
     Realized gain (loss) on investments ..............   (110,954)    (432,347)      95,530    (490,315)    (810,768) (10,163,976) 
     Realized gain distribution from 
        The Hudson River Trust ........................         --           --           --          --           --           -- 
                                                        ----------  -----------  -----------  ----------    ---------  ----------- 

NET REALIZED GAIN (LOSS) ..............................   (110,954)    (432,347)      95,530    (490,315)    (810,768) (10,163,976)

  Unrealized appreciation/(depreciation) on investments:
     Beginning of period ..............................     89,976       32,760      (14,267)    145,522   (2,736,863)  (1,617,237) 
     End of period ....................................     24,023       89,976       32,760    (141,479)     145,522   (2,736,863) 
                                                        ----------  -----------  -----------  ----------   ----------  ----------- 

  Change in unrealized appreciation/(depreciation)
     during the period ................................    (65,953)      57,216       47,027    (287,001)   2,882,385   (1,119,626)
                                                        ----------  -----------  -----------  ----------    ---------   ---------- 

NET REALIZED AND UNREALIZED GAIN (LOSS)
  ON INVESTMENTS ......................................   (176,907)    (375,131)     142,557    (777,316)   2,071,617  (11,283,602)
                                                        ----------  -----------  -----------  ----------    ---------   ---------- 

NET INCREASE (DECREASE) IN NET ASSETS RESULTING 
  FROM OPERATIONS ..................................... $7,924,737   $7,895,714   $4,685,061  $1,345,144   $3,884,179  $(6,139,293)
                                                        ==========  ===========  ===========  ==========   ==========  ===========

</TABLE>

<TABLE>
<CAPTION>

                                                                       QUALITY BOND FUND
                                                            -----------------------------------------
                                                                1996           1995           1994
                                                            -----------    -----------    -----------
<S>                                                         <C>            <C>            <C>        
INCOME AND EXPENSES:
  Investment Income (Note 2):
     Dividends from The Hudson River Trust ............      $8,972,983    $ 7,958,285    $ 8,123,722

  Expenses (Note 3):
     Mortality and expense risk charges ...............         869,312        767,627        689,178
                                                            -----------    -----------    -----------

NET INVESTMENT INCOME .................................       8,103,671      7,190,658      7,434,544
                                                            -----------    -----------    -----------

REALIZED AND UNREALIZED GAIN (LOSS)
  ON INVESTMENTS (Note 2):
     Realized gain (loss) on investments ..............      (1,130,915)      (632,666)      (410,697)
     Realized gain distribution from
        The Hudson River Trust ........................              --             --             --
                                                            -----------    -----------    -----------

NET REALIZED GAIN (LOSS) ...............................     (1,130,915)      (632,666)      (410,697)

  Unrealized appreciation/(depreciation) on investments:
     Beginning of period ..............................      (2,105,676)   (15,521,200)    (1,886,621)
     End of period ....................................      (1,961,822)    (2,105,676)   (15,521,200)
                                                            -----------    -----------    -----------

  Change in unrealized appreciation/(depreciation)
     during the period ................................         143,854     13,415,524    (13,634,579)
                                                            -----------    -----------    -----------

NET REALIZED AND UNREALIZED GAIN (LOSS)
  ON INVESTMENTS ......................................        (987,061)    12,782,858    (14,045,276)
                                                            -----------    -----------    -----------

NET INCREASE (DECREASE) IN NET ASSETS RESULTING
  FROM OPERATIONS .....................................     $ 7,116,610    $19,973,516    $(6,610,732)
                                                            ===========    ===========    ===========

<FN>
See Notes to Financial Statements.

+ Formerly known as Separate Account FP of Equitable Variable Life Insurance Company. 
</FN>
</TABLE>

                                     FSA-4


<PAGE>


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

STATEMENTS OF OPERATIONS (CONTINUED)
FOR THE YEARS ENDED DECEMBER 31,

<TABLE>
<CAPTION>

                                                              HIGH YIELD FUND                       GROWTH & INCOME FUND          
                                                 -----------------------------------------   ------------------------------------ 
                                                     1996          1995           1994          1996        1995         1994     
                                                 ------------  ------------  -------------   ----------  -----------  ----------- 
<S>                                               <C>            <C>            <C>           <C>          <C>          <C>       
INCOME AND EXPENSES:
  Investment Income (Note 2):
     Dividends from The Hudson River Trust ....   $ 8,696,039    $ 6,518,568    $ 4,578,946   $  525,200   $  380,677   $ 108,492 

  Expenses (Note 3):
     Mortality and expense risk charges .......       518,429        371,369        305,522      155,175       69,716      19,204 
                                                  -----------    -----------    -----------   ----------   ----------   --------- 

NET INVESTMENT INCOME .........................     8,177,610      6,147,199      4,273,424      370,025      310,961      89,288 
                                                  -----------    -----------    -----------   ----------   ----------   --------- 

REALIZED AND UNREALIZED GAIN (LOSS)
  ON INVESTMENTS (Note 2):
     Realized gain (loss) on investments ......       939,559       (179,454)      (328,199)       5,198        2,791     (11,709)
     Realized gain distribution from
        The Hudson River Trust ................     6,119,053             --             --    1,943,415           --          -- 
                                                  -----------    -----------    -----------   ----------   ----------   --------- 

NET REALIZED GAIN (LOSS) ......................     7,058,612       (179,454)      (328,199)   1,948,613        2,791     (11,709)

  Unrealized appreciation/(depreciation) on 
  investments:
     Beginning of period ......................     3,823,981       (873,103)     4,734,999    2,123,346     (141,585)       (904)
     End of period ............................     5,664,824      3,823,981       (873,103)   5,074,338    2,123,346    (141,585)
                                                  -----------    -----------    -----------   ----------   ----------   --------- 

  Change in unrealized appreciation/
     (depreciation) during the period .........     1,840,843      4,697,084     (5,608,102)   2,950,992    2,264,931    (140,681)
                                                  -----------    -----------    -----------   ----------   ----------   --------- 

NET REALIZED AND UNREALIZED GAIN (LOSS)
  ON INVESTMENTS ..............................     8,899,455      4,517,630     (5,936,301)   4,899,605    2,267,722    (152,390)
                                                  -----------    -----------    -----------   ----------   ----------   --------- 

NET INCREASE (DECREASE) IN NET ASSETS RESULTING
   FROM OPERATIONS ............................   $17,077,065    $10,664,829    $(1,662,877)  $5,269,630   $2,578,683   $ (63,102)
                                                  ===========    ===========    ===========   ==========   ==========   ========= 

</TABLE>

<TABLE>
<CAPTION>

                                                               EQUITY INDEX FUND
                                                   ------------------------------------------
                                                      1996            1995           1994*
                                                   -----------    ------------    ----------
<S>                                                <C>             <C>             <C>      
INCOME AND EXPENSES:
  Investment Income (Note 2):
     Dividends from The Hudson River Trust ....    $ 1,751,848     $   964,775     $596,180

  Expenses (Note 3):
     Mortality and expense risk charges .......        605,961         289,199      152,789
                                                   -----------     -----------     --------

NET INVESTMENT INCOME ..........................     1,145,887         675,576      443,391
                                                   -----------     -----------     --------

REALIZED AND UNREALIZED GAIN (LOSS)
  ON INVESTMENTS (Note 2):
     Realized gain (loss) on investments ......      8,013,073           3,060       (6,949)
     Realized gain distribution from
        The Hudson River Trust ................      3,889,944         536,890      134,154
                                                   -----------     -----------     --------

NET REALIZED GAIN (LOSS) ......................     11,903,017         539,950      127,205

  Unrealized appreciation/(depreciation) on 
  investments:
     Beginning of period ......................     12,451,765        (399,286)          --
     End of period ............................     21,448,224      12,451,765     (399,286)
                                                   -----------     -----------     --------

  Change in unrealized appreciation/
     (depreciation) during the period .........      8,996,459      12,851,051     (399,286)
                                                   -----------     -----------     --------

NET REALIZED AND UNREALIZED GAIN (LOSS)
  ON INVESTMENTS ..............................     20,899,476      13,391,001     (272,081)
                                                   ------------    -----------     --------

NET INCREASE (DECREASE) IN NET ASSETS RESULTING
  FROM OPERATIONS .............................    $22,045,363     $14,066,577     $171,310
                                                   ===========     ===========     ========

<FN>
See Notes to Financial Statements.

* Commencement of Operations on October 1, 1994.

+ Formerly known as Equitable Variable Life Insurance Company Separate Account FP.
</FN>
</TABLE>
                                     FSA-5

<PAGE>

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

STATEMENTS OF OPERATIONS (CONTINUED)
FOR THE YEARS ENDED DECEMBER 31,

<TABLE>
<CAPTION>

                                                            COMMON STOCK FUND                      GLOBAL STOCK FUND               
                                             -------------------------------------------  ---------------------------------------  
                                                   1996           1995         1994           1996         1995           1994     
                                             --------------   ------------  ------------  ------------ ------------   -----------  
<S>                                          <C>            <C>           <C>             <C>           <C>           <C>         
INCOME AND EXPENSES:
  Investment Income (Note 2):
    Dividends from The
    Hudson River Trust.....................  $ 11,773,551   $ 14,259,262  $ 11,755,355    $ 7,019,392   $ 5,152,442   $2,768,605 

  Expenses (Note 3):
    Mortality and expense
      risk charges.........................     8,267,795      6,050,368     4,741,008      2,314,066     1,743,898    1,211,620 
                                             ------------   ------------   -----------    -----------   -----------   ---------- 

NET INVESTMENT INCOME......................     3,505,756      8,208,894     7,014,347      4,705,326     3,408,544    1,556,985 
                                             ------------   ------------   -----------    -----------   -----------   ---------- 
REALIZED AND UNREALIZED GAIN
  (LOSS) ON INVESTMENTS
  (Note 2):
    Realized gain (loss)
    on investments.........................    30,128,838     16,793,683       292,144      4,971,547     3,049,444    3,347,704 
    Realized gain distribution
    from The Hudson
    River Trust............................   157,423,606     63,838,178    43,936,280     18,802,992     9,214,950    4,821,242 
                                             ------------   ------------   -----------    -----------   -----------   ----------

NET REALIZED GAIN (LOSS)...................   187,552,444     80,631,861    44,228,424     23,774,539    12,264,394    8,168,946 

  Unrealized appreciation/
  (depreciation) on investments:
    Beginning of period....................   181,824,279     (2,048,649)   71,350,568     36,525,596     3,130,280    7,062,877 
    End of period..........................   294,432,897    181,824,279    (2,048,649)    58,618,054    36,525,596    3,130,280 
                                             ------------   ------------   -----------    -----------   -----------   ---------- 

  Change in unrealized
    appreciation/(depreciation)
    during the period......................   112,608,618    183,872,928   (73,399,217)    22,092,458    33,395,316   (3,932,597)
                                             ------------    -----------  ------------    -----------   -----------   ---------- 

NET REALIZED AND UNREALIZED GAIN (LOSS)
  ON INVESTMENTS...........................   300,161,062    264,504,789   (29,170,793)    45,866,997    45,659,710    4,236,349 
                                             ------------   ------------  ------------    -----------   -----------   ---------- 

NET INCREASE (DECREASE)
  IN NET ASSETS RESULTING
  FROM OPERATIONS..........................  $303,666,818   $272,713,683  $(22,156,446)   $50,572,323   $49,068,254   $5,793,334 
                                             ============   ============  ============    ===========   ===========   ========== 
</TABLE>

<TABLE>
<CAPTION>

                                                   INTERNATIONAL FUND                   AGGRESSIVE STOCK FUND
                                               ---------------------------     -----------------------------------------
                                                  1996            1995*          1996           1995            1994
                                               -----------    ------------     -----------   ------------     ----------
<S>                                            <C>             <C>         <C>             <C>              <C>          
INCOME AND EXPENSES:
  Investment Income (Note 2):
    Dividends from The
    Hudson River Trust.....................    $  575,524      $195,500    $  1,661,263    $  1,268,689     $    400,102

  Expenses (Note 3):
    Mortality and expense
      risk charges.........................       164,149        36,471       4,086,388       2,702,978        1,944,639
                                               ----------      --------    ------------    ------------     ------------

NET INVESTMENT INCOME......................       411,375       159,029      (2,425,125)     (1,434,289)      (1,544,537)
                                               ----------      --------    ------------    ------------     ------------
REALIZED AND UNREALIZED GAIN
  (LOSS) ON INVESTMENTS
  (Note 2):
    Realized gain (loss)
    on investments.........................       (28,490)         (790)     30,549,608      11,560,966       (6,075,250)
    Realized gain distribution
    from The Hudson
    River Trust............................       737,771        51,741     133,080,595      61,903,470               --
                                               ----------      --------    ------------    ------------     ------------

NET REALIZED GAIN (LOSS)...................       709,281        50,951     163,630,203      73,464,436       (6,075,250)

  Unrealized appreciation 
  (depreciation) on investments:
    Beginning of period....................       667,906            --      80,271,118      30,761,318       35,185,988
    End of period..........................     1,857,793       667,906      46,617,235      80,271,118       30,761,318
                                               ----------      --------    ------------    ------------     ------------

  Change in unrealized
    appreciation (depreciation)
    during the period......................     1,189,887       667,906     (33,653,883)     49,509,800       (4,424,670)
                                               ----------      --------    ------------    ------------     ------------

NET REALIZED AND UNREALIZED GAIN (LOSS)
  ON INVESTMENTS...........................     1,899,168       718,857     129,976,320     122,974,236      (10,499,920)
                                               ----------      --------    ------------    ------------     ------------

NET INCREASE (DECREASE)
  IN NET ASSETS RESULTING
  FROM OPERATIONS..........................    $2,310,543      $877,886    $127,551,195    $121,539,947     $(12,044,457)
                                               ==========      ========    ============    ============     ============
<FN>
See Notes to Financial Statements.

* Commencement of Operations on April 3, 1995.

+ Formerly known as Equitable Variable Life Insurance Company Separate Account FP.
</FN>
</TABLE>
                                      FSA-6


<PAGE>


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

STATEMENTS OF OPERATIONS (CONCLUDED)
FOR THE YEARS ENDED DECEMBER 31,

<TABLE>
<CAPTION>

                                                                            ASSET ALLOCATION SERIES
                                                -----------------------------------------------------------------------------------
                                                      CONSERVATIVE INVESTORS FUND                      BALANCED FUND               
                                                ---------------------------------------   -----------------------------------------
                                                    1996         1995          1994          1996          1995           1994
                                                -----------  -----------  -------------   -----------   -----------   -------------
<S>                                              <C>          <C>            <C>           <C>           <C>           <C>          
INCOME AND EXPENSES:
  Investment Income (Note 2):
    Dividends from The Hudson River Trust....    $ 7,737,745  $ 8,169,109    $ 6,205,574   $13,094,730   $12,276,328   $ 10,557,487 

  Expenses (Note 3):
    Mortality and expense risk charges.......      1,046,858      921,294        750,164     2,490,188     2,237,982      2,103,510 
                                                 -----------  -----------    -----------   -----------   -----------   ------------ 

NET INVESTMENT INCOME........................      6,690,887    7,247,815      5,455,410    10,604,542    10,038,346      8,453,977 
                                                 -----------  -----------    -----------   -----------   -----------   ------------

REALIZED AND UNREALIZED GAIN (LOSS)
  ON INVESTMENTS (Note 2):
    Realized gain (loss) on investments......       (752,434)    (378,551)      (421,502)     (873,535)   (2,466,524)       858,164 
    Realized gain distribution from
      The Hudson River Trust.................      4,429,977    1,068,272             --    34,113,772    10,894,130             -- 
                                                 -----------  -----------    -----------   -----------   -----------   ------------ 

NET REALIZED GAIN (LOSS).....................      3,677,543      689,721       (421,502)   33,240,237     8,427,606        858,164 

  Unrealized appreciation/(depreciation) 
  on investments:
    Beginning of period......................     10,362,120   (8,767,697)     1,915,037    43,097,187    (2,878,875)    37,960,661 
    End of period............................      7,700,135   10,362,120     (8,767,697)   42,382,824    43,097,187     (2,878,875)
                                                 -----------  -----------    -----------   -----------   -----------   ------------ 

  Change in unrealized appreciation/
  (depreciation) during the period...........     (2,661,985)  19,129,817    (10,682,734)     (714,363)   45,976,062    (40,839,536)
                                                 -----------  -----------    -----------   -----------   -----------   ------------ 

NET REALIZED AND UNREALIZED GAIN (LOSS)
  ON INVESTMENTS.............................      1,015,558   19,819,538    (11,104,236)   32,525,874    54,403,668    (39,981,372)
                                                 -----------  -----------    -----------   -----------   -----------   ------------ 

NET INCREASE (DECREASE) IN NET ASSETS 
  RESULTING FROM OPERATIONS..................    $ 7,706,445  $27,067,353    $(5,648,826)  $43,130,416   $64,442,014   $(31,527,395)
                                                 ===========  ===========    ===========   ===========   ===========   ============ 

</TABLE>

<TABLE>
<CAPTION>


                                                      ASSET ALLOCATION SERIES
                                              ----------------------------------------
                                                       GROWTH INVESTORS FUND
                                              ----------------------------------------
                                                 1996           1995          1994
                                              -----------   ------------  ------------
<S>                                           <C>           <C>           <C>         
INCOME AND EXPENSES:
  Investment Income (Note 2):
    Dividends from The Hudson River Trust.... $15,504,412   $ 15,855,901  $ 10,663,204

  Expenses (Note 3):
    Mortality and expense risk charges.......   3,746,683      2,796,354     1,995,747
                                              -----------   ------------  ------------

NET INVESTMENT INCOME........................  11,757,729     13,059,547     8,667,457
                                              -----------   ------------  ------------

REALIZED AND UNREALIZED GAIN (LOSS)
  ON INVESTMENTS (Note 2):
    Realized gain (loss) on investments......   1,799,247      1,752,185       241,591
    Realized gain distribution from
      The Hudson River Trust.................  73,474,967      7,421,853            --
                                              -----------   ------------  ------------

NET REALIZED GAIN (LOSS).....................  75,274,214      9,174,038       241,591

  Unrealized appreciation/(depreciation) 
  on investments:
    Beginning of period......................  81,785,873       (770,693)   20,567,604
    End of period............................  67,150,693     81,785,873      (770,693)
                                              -----------   ------------  ------------

  Change in unrealized appreciation/
  (depreciation) during the period........... (14,635,180)    82,556,566   (21,338,297)
                                              -----------   ------------  ------------ 

NET REALIZED AND UNREALIZED GAIN (LOSS)
  ON INVESTMENTS.............................  60,639,034     91,730,604   (21,096,706)
                                              -----------   ------------  ------------

NET INCREASE (DECREASE) IN NET ASSETS 
  RESULTING FROM OPERATIONS.................. $72,396,763   $104,790,151  $(12,429,249)
                                              ===========   ============  ============

<FN>
See Notes to Financial Statements.

+ Formerly known as Equitable Variable Life Insurance Company Separate Account FP.
</FN>
</TABLE>
                                      FSA-7

<PAGE>


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

STATEMENTS OF CHANGES IN NET ASSETS
FOR THE YEARS ENDED DECEMBER 31,

<TABLE>
<CAPTION>

                                                        MONEY MARKET FUND                INTERMEDIATE GOVERNMENT SECURITIES FUND   
                                          --------------------------------------------  ------------------------------------------ 
                                               1996           1995           1994          1996            1995          1994      
                                          -------------  -------------  --------------  ------------   ------------  ------------- 
<S>                                        <C>            <C>            <C>             <C>            <C>           <C>         
INCREASE (DECREASE) IN NET ASSETS:

FROM OPERATIONS:
  Net investment income ...............    $  8,101,644   $  8,270,845   $  4,542,504    $ 2,122,460    $ 1,812,562   $  5,144,309 
  Net realized gain (loss) ............        (110,954)      (432,347)        95,530       (490,315)      (810,768)   (10,163,976)
  Change in unrealized appreciation/
   (depreciation) on investments ......         (65,953)        57,216         47,027       (287,001)     2,882,385     (1,119,626)
                                           ------------   ------------   ------------    -----------    -----------   ------------ 

  Net increase (decrease)in net assets
    from operations ...................       7,924,737      7,895,714      4,685,061      1,345,144      3,884,179     (6,139,293)
                                           ------------   ------------   ------------    -----------    -----------   ------------ 

FROM POLICY RELATED TRANSACTIONS:
  Net premiums (Note 3) ...............     101,890,108     96,773,056     82,536,703     10,397,104     11,016,347     18,915,140 
  Benefits and other policy related
    transactions (Note 3) .............     (38,404,209)   (39,770,849)   (32,432,771)    (7,387,385)    (6,286,070)    (5,813,181)
  Net transfers among funds ...........     (36,607,946)     4,776,165    (25,466,044)     2,645,675        953,149   (125,116,319)
                                           ------------   ------------   ------------    -----------    -----------   ------------ 

  Net increase (decrease)in net assets
    from policy related transactions ..      26,877,953     61,778,372     24,637,888      5,655,394      5,683,426   (112,014,360)
                                           ------------   ------------   ------------    -----------    -----------   ------------ 

  NET (INCREASE) DECREASE IN AMOUNT
    RETAINED BY EQUITABLE LIFE IN
    SEPARATE ACCOUNT FP (Note 4) ......         (63,127)       (36,640)       (24,067)       (22,170)       (72,636)        15,335 
                                           ------------   ------------   ------------    -----------    -----------   ------------ 

  INCREASE (DECREASE) IN NET ASSETS 
    ATTRIBUTABLE TO POLICYOWNERS.......      34,739,563     69,637,446     29,298,882      6,978,368      9,494,969   (118,138,318)
  NET ASSETS ATTRIBUTABLE TO 
    POLICYOWNERS, BEGINNING OF PERIOD .     207,133,531    137,496,085    108,197,203     37,149,044     27,654,075    145,792,393 
                                           ------------   ------------   ------------    -----------    -----------   ------------ 

  NET ASSETS ATTRIBUTABLE TO 
    POLICYOWNERS, END OF PERIOD .......    $241,873,094   $207,133,531   $137,496,085    $44,127,412    $37,149,044   $ 27,654,075 
                                           ============   ============   ============    ===========    ===========   ============ 

</TABLE>

<TABLE>
<CAPTION>

                                                         QUALITY BOND FUND
                                          -----------------------------------------------
                                              1996              1995            1994
                                          -------------    -------------    -------------
<S>                                      <C>              <C>              <C>          
INCREASE (DECREASE) IN NET ASSETS:

FROM OPERATIONS:
  Net investment income ...............  $  8,103,671     $  7,190,658     $  7,434,544
  Net realized gain (loss) ............    (1,130,915)        (632,666)        (410,697)
  Change in unrealized appreciation/
   (depreciation) on investments ......       143,854       13,415,524      (13,634,579)
                                         ------------     ------------     ------------


  Net increase (decrease) in net assets
    from operations ...................     7,116,610       19,973,516       (6,610,732)
                                         ------------     ------------     ------------

FROM POLICY RELATED TRANSACTIONS:
  Net premiums (Note 3) ...............     5,753,712        2,516,135          850,240
  Benefits and other policy related
    transactions (Note 3) .............   (32,021,058)      (3,189,044)      (2,891,278)
  Net transfers among funds ...........     6,117,471        2,462,969       25,765,197
                                         ------------     ------------     ------------

  Net increase (decrease) in net assets
    from policy related transactions ..   (20,149,875)       1,790,060       23,724,159
                                         ------------     ------------     ------------

  NET (INCREASE) DECREASE IN AMOUNT
    RETAINED BY EQUITABLE LIFE IN
    SEPARATE ACCOUNT FP (Note 4) ......       (39,868)        (712,602)         255,654
                                         ------------     ------------     ------------

  INCREASE (DECREASE) IN NET ASSETS 
    ATTRIBUTABLE TO POLICYOWNERS.......   (13,073,133)      21,050,974       17,369,081
  NET ASSETS ATTRIBUTABLE TO 
    POLICYOWNERS, BEGINNING OF PERIOD .   138,287,446      117,236,472       99,867,391
                                         ------------     ------------     ------------

  NET ASSETS ATTRIBUTABLE TO
    POLICYOWNERS, END OF PERIOD .......  $125,214,313     $138,287,446     $117,236,472
                                         ============     ============     ============

<FN>
See Notes to Financial Statements.

+ Formerly known as Equitable Variable Life Insurance Company Separate Account FP.
</FN>
</TABLE>
                                     FSA-8

<PAGE>


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

STATEMENTS OF CHANGES IN NET ASSETS (CONTINUED)
FOR THE YEARS ENDED DECEMBER 31,

<TABLE>
<CAPTION>

                                                          HIGH YIELD FUND                         GROWTH & INCOME FUND             
                                           -------------------------------------------   ----------------------------------------- 
                                               1996             1995          1994           1996          1995           1994     
                                           -------------   ------------   ------------   ------------  ------------   ------------ 
<S>                                         <C>             <C>            <C>            <C>           <C>            <C>          
INCREASE (DECREASE) IN NET ASSETS:

FROM OPERATIONS:
  Net investment income .................   $  8,177,610    $ 6,147,199    $ 4,273,424    $   370,025   $   310,961    $   89,288 
  Net realized gain (loss) ..............      7,058,612       (179,454)      (328,199)     1,948,613         2,791       (11,709)
  Change in unrealized appreciation/
    (depreciation) on investments .......      1,840,843      4,697,084     (5,608,102)     2,950,992     2,264,931      (140,681)
                                            ------------    -----------    -----------    -----------   -----------    ----------- 
                                                                                                                                   

  Net increase (decrease)in net assets
    from operations......................     17,077,065     10,664,829     (1,662,877)     5,269,630     2,578,683       (63,102) 
                                            ------------    -----------    -----------    -----------   -----------    ----------  

FROM POLICY RELATED TRANSACTIONS:
  Net premiums (Note 3) .................     19,454,716     15,333,474     14,287,345     11,382,745     6,464,035     2,953,965  
  Benefits and other policy
    related transactions (Note 3) .......    (16,165,764)    (8,211,013)    (7,162,537)    (2,909,569)   (1,385,132)     (481,430) 
  Net transfers among funds .............      9,301,980      4,789,450    (11,048,174)     5,211,758     5,274,221     3,033,230  
                                            ------------    -----------    -----------    -----------   -----------    ----------  

  Net increase (decrease) in net assets
    from policy related transactions ....     12,590,932     11,911,911     (3,923,366)    13,684,934    10,353,124     5,505,765  
                                            ------------    -----------    -----------    -----------   -----------    ----------  

NET (INCREASE) DECREASE IN AMOUNT
  RETAINED BY EQUITABLE LIFE IN
  SEPARATE ACCOUNT FP (Note 4) ..........       (209,120)      (100,679)        16,028       (106,424)     (221,877)        6,113  
                                            ------------    -----------    -----------    -----------   -----------    ----------  

INCREASE (DECREASE) IN NET ASSETS
  ATTRIBUTABLE TO POLICYOWNERS ..........     29,458,877     22,476,061     (5,570,215)    18,848,140    12,709,930     5,448,776  
NET ASSETS ATTRIBUTABLE TO
  POLICYOWNERS, BEGINNING OF PERIOD .....     71,930,962     49,454,901     55,025,116     18,618,313     5,908,383       459,607  
                                            ------------    -----------    -----------    -----------   -----------    ----------  

NET ASSETS ATTRIBUTABLE TO
  POLICYOWNERS, END OF PERIOD ...........   $101,389,839    $71,930,962    $49,454,901    $37,466,453   $18,618,313    $5,908,383  
                                            ============    ===========    ===========    ===========   ===========    ==========  

</TABLE>

<TABLE>
<CAPTION>

                                                       EQUITY INDEX FUND
                                           --------------------------------------------
                                               1996            1995            1994*
                                           ------------    ------------  --------------
<S>                                         <C>             <C>             <C>         
INCREASE (DECREASE) IN NET ASSETS:

FROM OPERATIONS:
  Net investment income .................   $ 1,145,887     $   675,576     $   443,391
  Net realized gain (loss) ..............    11,903,017         539,950         127,205
  Change in unrealized appreciation/
    (depreciation) on investments .......     8,996,459      12,851,051        (399,286)
                                            -----------     -----------     -----------
                                                          

  Net increase (decrease) 
    from operations......................    22,045,363      14,066,577         171,310
                                            -----------     -----------     -----------

FROM POLICY RELATED TRANSACTIONS:
  Net premiums (Note 3) .................    33,692,683      10,308,871         690,540
  Benefits and other policy related
    transactions (Note 3) ...............   (56,493,042)     (2,111,532)       (472,818)
  Net transfers among divisions .........    23,434,912      18,305,589      30,736,505
                                            -----------     -----------     -----------

  Net increase (decrease) in net assets
    policy related transactions .........       634,553      26,502,928      30,954,227
                                            -----------     -----------     -----------

NET (INCREASE) DECREASE IN AMOUNT
  RETAINED BY EQUITABLE LIFE IN
  SEPARATE ACCOUNT FP (Note 4) ..........       (66,020)        (71,293)           (134)
                                            -----------     -----------     -----------

INCREASE (DECREASE) IN NET ASSETS
  ATTRIBUTABLE TO POLICYOWNERS ..........    22,613,896      40,498,212      31,125,403
NET ASSETS ATTRIBUTABLE TO
  POLICYOWNERS, BEGINNING OF PERIOD .....    71,623,615      31,125,403              --
                                            -----------     -----------     -----------

NET ASSETS ATTRIBUTABLE TO
  POLICYOWNERS, END OF PERIOD ...........   $94,237,511     $71,623,615     $31,125,403
                                            ===========     ===========     ===========

<FN>
See Notes to Financial Statements.

* Commencement of Operations on October 1, 1994.

+ Formerly known as Equitable Variable Life Insurance Company Separate Account FP.
</FN>
</TABLE>
                                     FSA-9
<PAGE>

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

STATEMENTS OF CHANGES IN NET ASSETS (CONTINUED)
FOR THE YEARS ENDED DECEMBER 31,

<TABLE>
<CAPTION>

                                                COMMON STOCK FUND                                GLOBAL STOCK FUND                
                                 -------------------------------------------------   ---------------------------------------------
                                      1996              1995             1994            1996            1995            1994     
                                 ---------------   ---------------   -------------   -------------   -------------   -------------
<S>                               <C>               <C>               <C>             <C>             <C>             <C>          
INCREASE (DECREASE) IN
  NET ASSETS:
FROM OPERATIONS:
  Net investment income ........  $    3,505,756    $    8,208,894    $  7,014,347    $  4,705,326    $  3,408,544    $  1,556,985
  Net realized gain (loss) .....     187,552,444        80,631,861      44,228,424      23,774,539      12,264,394       8,168,946
  Change in unrealized
    appreciation/(depreciation)
    on investments .............     112,608,618       183,872,928     (73,399,217)     22,092,458      33,395,316      (3,932,597)
                                  --------------    --------------    ------------    ------------    ------------    ------------

  Net increase (decrease)in net
    assets from operations .....     303,666,818       272,713,683     (22,156,446)     50,572,323      49,068,254       5,793,334
                                  --------------    --------------    ------------    ------------    ------------    ------------

FROM POLICY RELATED
  TRANSACTIONS:
  Net premiums (Note 3) ........     271,193,481       216,068,996     171,525,812      96,457,308      92,666,618      77,766,997
  Benefits and other policy
    related transactions
    (Note 3) ...................    (154,302,728)     (118,456,643)    (93,481,219)    (43,292,191)    (37,507,499)    (23,371,745)
Net transfers among funds ......       4,064,266       (34,354,864)     19,730,410      (4,363,741)    (12,472,104)     47,610,957
                                  --------------    --------------    ------------    ------------    ------------    ------------

Net increase (decrease) in net
  assets from policy related
  transactions .................     120,955,019        63,257,489      97,775,003      48,801,376      42,687,015     102,006,209
                                  --------------    --------------    ------------    ------------    ------------    ------------

NET (INCREASE) DECREASE IN
  AMOUNT RETAINED BY
  EQUITABLE LIFE IN
  SEPARATE ACCOUNT FP
  (Note 4) .....................        (429,232)         (392,099)         44,948         (93,415)        (96,720)        (17,737)
                                  --------------    --------------    ------------    ------------    ------------    ------------
INCREASE (DECREASE) IN NET
  ASSETS ATTRIBUTABLE TO
  POLICYOWNERS .................     424,192,605       335,579,073      75,663,505      99,280,284      91,658,549     107,781,806
NET ASSETS ATTRIBUTABLE TO
  POLICYOWNERS,
  BEGINNING OF PERIOD ..........   1,146,585,274       811,006,201     735,342,696     333,497,020     241,838,471     134,056,665
                                  --------------    --------------    ------------    ------------    ------------    ------------

NET ASSETS ATTRIBUTABLE TO
  POLICYOWNERS,
  END OF PERIOD ................  $1,570,777,879    $1,146,585,274    $811,006,201    $432,777,304    $333,497,020    $241,838,471
                                  ==============    ==============    ============    ============    ============    ============
</TABLE>

<TABLE>
<CAPTION>

                                     INTERNATIONAL FUND                  AGGRESSIVE STOCK FUND
                                 ---------------------------   ----------------------------------------------
                                     1996           1995*          1996            1995            1994
                                 ------------   ------------   -------------   -------------   --------------
<S>                                <C>            <C>            <C>             <C>             <C>           
INCREASE (DECREASE) IN
  NET ASSETS:
FROM OPERATIONS:
  Net investment income ........   $   411,375    $   159,029    $ (2,425,125)   $ (1,434,289)   $ (1,544,537)
  Net realized gain (loss) .....       709,281         50,951     163,630,203      73,464,436      (6,075,250)
  Change in unrealized
    appreciation/(depreciation)
    on investments .............     1,189,887        667,906     (33,653,883)     49,509,800      (4,424,670)
                                   -----------    -----------    ------------    ------------    ------------
  Net increase (decrease)in net
    assets from operations .....     2,310,543        877,886     127,551,195     121,539,947     (12,044,457)
                                   -----------    -----------    ------------    ------------    ------------
FROM POLICY RELATED
  TRANSACTIONS:
  Net premiums (Note 3) ........    12,055,154      2,028,670     167,830,465     121,962,483     101,932,221
  Benefits and other policy 
    related transactions
    (Note 3) ...................    (2,295,079)      (339,723)    (85,246,883)    (63,165,185)    (48,604,650)
Net transfers among funds ......    17,095,516      9,885,952      28,481,572      19,367,834       4,346,636
                                   -----------    -----------    ------------    ------------    ------------
Net increase (decrease) in net
  assets from policy related
  transactions .................    26,855,591     11,574,899     111,065,154      78,165,132      57,674,207
                                   -----------    -----------    ------------    ------------    ------------
NET (INCREASE) DECREASE IN
  AMOUNT RETAINED BY
  EQUITABLE LIFE IN
  SEPARATE ACCOUNT FP
  (Note 4) .....................       (21,865)       (20,847)       (205,349)       (188,813)         35,791
                                   -----------    -----------    ------------    ------------    ------------
INCREASE (DECREASE) IN NET
  ASSETS ATTRIBUTABLE TO
  POLICYOWNERS .................    29,144,269     12,431,938     238,411,000     199,516,266      45,665,541
NET ASSETS ATTRIBUTABLE TO
  POLICYOWNERS,
  BEGINNING OF PERIOD ..........    12,431,938             --     555,188,131     355,671,865     310,006,324
                                   -----------    -----------    ------------    ------------    ------------
NET ASSETS ATTRIBUTABLE TO
  POLICYOWNERS,
  END OF PERIOD ................   $41,576,207    $12,431,938    $793,599,131    $555,188,131    $355,671,865
                                   ===========    ===========    ============    ============    ============
<FN>
See Notes to Financial Statements.

* Commencement of Operations on April 3, 1995.

+ Formerly known as Separate Account FP of Equitable Variable Life Insurance Company.
</FN>
</TABLE>
                                     FSA-10


<PAGE>


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

STATEMENTS OF CHANGES IN NET ASSETS (CONCLUDED)
FOR THE YEARS ENDED DECEMBER 31,


<TABLE>
<CAPTION>

                                                                     ASSET ALLOCATION SERIES
                                     ---------------------------------------------------------------------------------------------
                                             CONSERVATIVE INVESTORS FUND                          BALANCED FUND                    
                                     ---------------------------------------------   --------------------------------------------- 
                                           1996           1995            1994            1996            1995            1994      
                                     -------------   -------------   -------------   -------------   -------------   ------------- 
<S>                                   <C>             <C>             <C>             <C>             <C>             <C>           
INCREASE (DECREASE) IN NET ASSETS:

FROM OPERATIONS:
  Net investment income ...........   $  6,690,887    $  7,247,815    $  5,455,410    $ 10,604,542    $ 10,038,346    $  8,453,977 
  Net realized gain (loss) ........      3,677,543         689,721        (421,502)     33,240,237       8,427,606         858,164 
  Change in unrealized appreciation/
    (depreciation) on investments..     (2,661,985)     19,129,817     (10,682,734)       (714,363)     45,976,062     (40,839,536)
                                      ------------    ------------    ------------    ------------    ------------    ------------ 
  Net increase(decrease)in net 
    assets from operations ........      7,706,445      27,067,353      (5,648,826)     43,130,416      64,442,014     (31,527,395)
                                      ------------    ------------    ------------    ------------    ------------    ------------ 
FROM POLICY RELATED TRANSACTIONS:
  Net premiums (Note 3) ...........     38,133,118      41,419,959      48,492,315      60,530,048      63,451,955      70,116,900 
  Benefits and other policy related
    transactions (Note 3) .........    (25,456,269)    (22,866,003)    (21,612,430)    (50,274,632)    (48,742,571)    (45,655,363)
  Net transfers among funds .......    (18,095,700)     (3,379,296)     (2,076,793)    (22,122,080)    (18,908,540)    (19,954,097)
                                      ------------    ------------    ------------    ------------    ------------    ------------ 
  Net increase (decrease) in net 
    assets from policy related
    transactions ..................      5,418,851      15,174,660      24,803,092     (11,866,664)     (4,199,156)      4,507,440 
                                      ------------    ------------    ------------    ------------    ------------    ------------ 
NET (INCREASE) DECREASE IN AMOUNT
  RETAINED BY EQUITABLE LIFE
  IN SEPARATE ACCOUNT FP (Note 4) .        (36,213)        (95,412)         22,600        (134,906)        (93,214)         47,322 
                                      ------------    ------------    ------------    ------------    ------------    ------------ 
INCREASE (DECREASE) IN NET ASSETS
  ATTRIBUTABLE TO POLICYOWNERS ....      2,251,381      42,146,601      19,176,866      31,128,846      60,149,644     (26,972,633)
NET ASSETS ATTRIBUTABLE TO POLICY
  OWNERS, BEGINNING OF PERIOD .....    172,087,099     129,940,498     110,763,632     398,565,209     338,415,565     365,388,198 
                                      ------------    ------------    ------------    ------------    ------------    ------------
NET ASSETS ATTRIBUTABLE TO POLICY
  OWNERS, END OF PERIOD ...........   $174,338,480    $172,087,099    $129,940,498    $429,694,055    $398,565,209    $338,415,565
                                      ============    ============    ============    ============    ============    ============


</TABLE>

<TABLE>
<CAPTION>

                                                ASSET ALLOCATION SERIES
                                       ---------------------------------------------
                                                 GROWTH INVESTORS FUND
                                       ---------------------------------------------
                                           1996             1995           1994
                                       -------------   -------------   -------------

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

FROM OPERATIONS:
  Net investment income ...........     $ 11,757,729    $ 13,059,547    $  8,667,457
  Net realized gain (loss) ........       75,274,214       9,174,038         241,591
  Change in unrealized appreciation/
    (depreciation) on investments..      (14,635,180)     82,556,566     (21,338,297)
                                        ------------    ------------    ------------
  Net increase (decrease) in net
    assets from operations ........       72,396,763     104,790,151     (12,429,249)
                                        ------------    ------------    ------------
FROM POLICY RELATED TRANSACTIONS:
  Net premiums (Note 3) ...........      159,654,177     155,616,059     139,140,391
  Benefits and other policy related
    transactions (Note 3) .........      (81,943,749)    (68,357,709)    (54,863,821)
  Net transfers among funds .......       (7,652,116)     (3,269,896)     20,294,785
                                        ------------    ------------    ------------
  Net increase (decrease) in net 
    assets from policy related
    transactions ..................       70,058,312      83,988,454     104,571,355
                                        ------------    ------------    ------------
NET (INCREASE) DECREASE IN AMOUNT
  RETAINED BY EQUITABLE LIFE
  IN SEPARATE ACCOUNT FP (Note 4) .          (93,120)       (120,493)         15,372
                                        ------------    ------------    ------------
INCREASE (DECREASE) IN NET ASSETS
  ATTRIBUTABLE TO POLICYOWNERS ....      142,361,955     188,658,112      92,157,478
NET ASSETS ATTRIBUTABLE TO POLICY
  OWNERS, BEGINNING OF PERIOD .....      555,877,666     367,219,554     275,062,076
                                        ------------    ------------    ------------
NET ASSETS ATTRIBUTABLE TO POLICY
  OWNERS, END OF PERIOD ...........     $698,239,621    $555,877,666    $367,219,554
                                        ============    ============    ============

<FN>
See Notes to Financial Statements.

+ Formerly known as Equitable Variable Life Insurance Company Separate Account FP.

</FN>
</TABLE>
                                     FSA-11

<PAGE>


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

NOTES TO FINANCIAL STATEMENTS

DECEMBER 31, 1996

1.  General

     On  September  19,  1996  the  Board of  Directors  of The  Equitable  Life
     Assurance  Society of the United  States (  "Equitable  Life")  approved an
     Agreement  and Plan of Merger by and between  Equitable  Life and Equitable
     Variable Life Insurance  Company (the "Merger  Agreement").  The merger was
     completed  on January 1, 1997.  On that date,  and in  accordance  with the
     provisions  of the Merger  Agreement,  the separate  existence of Equitable
     Variable Life Insurance Company ("Equitable  Variable Life") was ceased and
     Equitable Life survived the merger. From January 1, 1997, Equitable Life is
     liable  in  place  of  Equitable  Variable  Life  for the  liabilities  and
     obligations  of  Equitable  Variable  Life,  including   liabilities  under
     policies  and  contracts  issued by  Equitable  Variable  Life,  and all of
     Equitable Variable Life's assets became assets of Equitable Life.

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

    The Account  supports the  operations of Incentive  Life,  flexible  premium
    variable life  insurance  policies,  Incentive Life 2000,  flexible  premium
    variable life insurance  policies,  Champion 2000, modified premium variable
    whole life insurance  policies,  Survivorship  2000,  flexible premium joint
    survivorship  variable life  insurance  policies,  Incentive  Life Plus,(SM)
    flexible  premium  variable  life  insurance  policies,   IL  Protector,(SM)
    flexible premium variable life insurance policies, IL COLI, flexible premium
    variable life insurance policies, IL COLI II, flexible premium variable life
    insurance  policies,  and SP-Flex,  variable  life  insurance  policies with
    additional  premium option,  collectively,  the Policies,  and the Incentive
    Life 2000,  Champion 2000 and Survivorship  2000 policies are referred to as
    the Series  2000  Policies.  Incentive  Life Plus  policies  offered  with a
    prospectus  dated  on or  after  September  15,  1995,  are  referred  to as
    Incentive Life Plus Second Series.  Incentive Life Plus policies issued with
    a prior  prospectus are referred to as Incentive Life Plus Original  Series.
    All Policies are issued by Equitable Life. The assets of the Account are the
    property of Equitable  Life.  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 Life may conduct.
    
    Policyowners may allocate amounts in their individual  accounts to the Funds
    of the  Account  and/or  (except  for SP-Flex  policies)  to the  guaranteed
    interest rate account of Equitable Life's General Account.  Net transfers to
    (from) the guaranteed interest rate account of the General Account and other
    Separate Accounts of ($7,511,567),  $6,569,672 and $35,120,632 for the years
    ended 1996, 1995 and 1993, respectively, are included in Net Transfers Among
    Funds.  The net assets of any Fund of the  Account  may not be less than the
    aggregate of the policyowners'  accounts allocated to that Fund.  Additional
    assets are set aside in Equitable  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.

    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.


+   Formerly known as Equitable Variable Life Insurance Company Separate 
    Account FP.

                                     FSA-12


<PAGE>


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

NOTES TO FINANCIAL STATEMENTS -- (CONTINUED)

DECEMBER 31, 1996

    The  operations  of the Account are  included  in the  consolidated  Federal
    income tax return of Equitable  Life.  Under the provisions of the Policies,
    Equitable  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  Life pays no
    tax on  investment  income and capital  gains  reflected  in  variable  life
    insurance  policy  reserves.  However,  Equitable  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.

3.  Asset Charges

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

    Under Incentive Life,  Incentive Life Plus, Series 2000, IL Protector and IL
    COLI II policies,  mortality  and  administrative  charges are assessed in a
    different manner than SP-Flex policies.

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

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

4.  Amounts Retained by Equitable Life in Separate Account FP

    The amount retained by Equitable Life in the Account arises principally from
    (1)  contributions  from Equitable  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 Life are not subject to charges for mortality and expense risks
    or mortality and administrative costs.

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

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

                                                  Years Ended December 31,
                                           -------------------------------------
     INVESTMENT FUND                          1996         1995          1994
     ---------------                          ----         ----          ----
     Money Market                               --     $  (250,000)         --
     Intermediate Government Securities         --        (165,000)         --
     Quality Bond                        $  (125,000)   (4,800,000)         --
     High Yield                                 --        (100,000)         --
     Growth & Income                         (75,000)     (685,000)         --
     Equity Index                               --            --    $   200,000
     Common Stock                           (185,000)  $  (630,000)         --
     Global                                     --        (130,000)         --
     International                              --         200,000          --
     Aggressive Stock                       (125,000)     (350,000)         --
     Conservative Investors                  (80,000)         --            --
     Balanced                                (90,000)         --            --
     Growth Investors                       (175,000)         --            --
     Short-Term World Income                    --            --     (5,165,329)
                                         -----------   -----------   -----------
                                         $  (855,000)  $(6,910,000) $(4,965,329)
                                         ===========   ===========   ===========


+ Formerly  known as Equitable  Variable Life  Insurance Company Separate  
  Account FP.
                                     FSA-13


<PAGE>


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

NOTES TO FINANCIAL STATEMENTS -- (CONTINUED)

DECEMBER 31, 1996

5.  Distribution and Servicing Agreements

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

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 Fund is not available for
     future investment.

7.  Investment Returns

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

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

+ Formerly  known as Equitable  Variable Life  Insurance Company Separate  
  Account FP.
                                     FSA-14


<PAGE>


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

NOTES TO FINANCIAL STATEMENTS -- (CONTINUED)

December 31, 1996

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

<TABLE>
<CAPTION>

                                                                YEARS ENDED DECEMBER 31,
                              -----------------------------------------------------------------------------------------------
MONEY MARKET FUND               1996     1995     1994      1993     1992     1991     1990      1989     1988      1987
- -----------------               ----     ----     ----      ----     ----     ----     ----      ----     ----      ----
<S>                             <C>      <C>      <C>      <C>       <C>      <C>      <C>      <C>       <C>       <C>  
Gross return..............      5.33%    5.74%    4.02%    3.00%     3.56%    6.18%    8.24%    9.18%     7.32%     6.63%
Net return................      4.70%    5.11%    3.39%    2.35%     2.94%    5.55%    7.59%    8.53%     6.68%     5.99%

<CAPTION>

                                                                         APRIL 1(A) TO
                                      YEARS ENDED DECEMBER 31,            DECEMBER 31,
INTERMEDIATE GOVERNMENT       -----------------------------------------------------------
SECURITIES FUND                 1996    1995    1994    1993    1992          1991
- ---------------                 ----    ----    ----    ----    ----          ----
<S>                            <C>     <C>    <C>      <C>      <C>          <C>   
Gross return..............     3.78%   13.33% (4.37)%  10.58%   5.60%        12.26%
Net return................     3.15%   12.65% (4.95)%   9.88%   4.96%        11.60%

                                       YEARS ENDED          OCTOBER 1(A) TO
                                      DECEMBER 31,            DECEMBER 31,
                              ------------------------------------------------
QUALITY BOND FUND               1996     1995      1994           1993
- -----------------               ----     ----      ----           ----
Gross return..............     5.36%    17.02%    (5.10)%       (0.51)%
Net return................     4.73%    16.32%    (5.67)%       (0.66)%

<CAPTION>

                                                                YEARS ENDED DECEMBER 31,
                              ---------------------------------------------------------------------------------------------
HIGH YIELD FUND                 1996     1995     1994      1993     1992     1991     1990      1989     1988     1987
- ---------------                 ----     ----     ----      ----     ----     ----     ----      ----     ----     ----
<S>                            <C>      <C>      <C>       <C>      <C>      <C>      <C>       <C>       <C>      <C>  
Gross return..............     22.89%   19.92%   (2.79)%   23.15%   12.31%   24.46%   (1.12)%   5.13%     9.73%    4.68%
Net return................     22.14%   19.20%   (3.37)%   22.41%   11.64%   23.72%   (1.71)%   4.50%     9.08%    4.05%

                                     YEARS ENDED        OCTOBER 1(A) TO
                                     DECEMBER 31,         DECEMBER 31,
                              -------------------------------------------
GROWTH & INCOME FUND            1996      1995    1994        1993
- --------------------            ----      ----    ----        ----
Gross return..............     20.09%    24.07% (0.58)%     (0.25)%
Net return................     19.36%    23.33% (1.17)%     (0.41)%

<CAPTION>

                                         YEARS ENDED            SEPTEMBER 30(A)
                                         DECEMBER 31,           TO DECEMBER 31,
                              ---------------------------------------------------
EQUITY INDEX FUND                    1996             1995            1994
- -----------------                    ----             ----            ----
<S>                                 <C>              <C>             <C>  
Gross return..............          22.39%           36.48%          1.08%
Net return................          21.65%           35.66%          0.58%

<CAPTION>

                                                                YEARS ENDED DECEMBER 31,
                              ---------------------------------------------------------------------------------------------
COMMON STOCK FUND               1996     1995     1994      1993     1992     1991     1990      1989     1988     1987
- -----------------               ----     ----     ----      ----     ----     ----     ----      ----     ----     ----
<S>                            <C>      <C>      <C>       <C>       <C>     <C>      <C>       <C>      <C>       <C>  
Gross return..............     24.28%   32.45%   (2.14)%   24.84%    3.22%   37.88%   (8.12)%   25.59%   22.43%    7.49%
Net return................     23.53%   31.66%   (2.73)%   24.08%    2.60%   37.06%   (8.67)%   24.84%   21.70%    6.84%

<CAPTION>

                                                                                                                 AUGUST 31(A) TO
                                                           YEARS ENDED DECEMBER 31,                               DECEMBER 31,
                              ----------------------------------------------------------------------------------------------------
GLOBAL FUND                     1996     1995     1994     1993      1992     1991     1990     1989     1988         1987
- -----------                     ----     ----     ----     ----      ----     ----     ----     ----     ----         ----
<S>                            <C>      <C>       <C>     <C>      <C>       <C>      <C>      <C>      <C>         <C>     
Gross return..............     14.60%   18.81%    5.23%   32.09%   (0.50)%   30.55%   (6.07)%  26.93%   10.88%      (13.27)%
Net return................     13.91%   18.11%    4.60%   31.33%   (1.10)%   29.77%   (6.63)%  26.17%   10.22%      (13.45)%


                              YEARS ENDED  APRIL 3(A) TO
                               DECEMBER     DECEMBER 31,
                                  31,
                              ----------------------------
INTERNATIONAL FUND               1996           1995
- ------------------               ----           ----
Gross return..............       9.82%         11.29%
Net return................       9.15%         10.79%

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

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

+   Formerly known as Equitable Variable Life Insurance Company Separate Account FP.
</FN>
</TABLE>
                                     FSA-15


<PAGE>


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

NOTES TO FINANCIAL STATEMENTS -- (CONTINUED)

DECEMBER 31, 1996

<TABLE>
<CAPTION>

                                                                YEARS ENDED DECEMBER 31,
                              ---------------------------------------------------------------------------------------------
AGGRESSIVE STOCK FUND           1996     1995     1994      1993     1992     1991     1990      1989     1988     1987
- ---------------------           ----     ----     ----      ----     ----     ----     ----      ----     ----     ----
<S>                            <C>      <C>      <C>       <C>      <C>      <C>       <C>      <C>       <C>      <C>  
Gross return..............     22.20%   31.63%   (3.81)%   16.77%   (3.16)%  86.86%    8.17%    43.50%    1.17%    7.31%
Net return................     21.46%   30.85%   (4.39)%   16.05%   (3.74)%  85.75%    7.51%    42.64%    0.53%    6.66%

<CAPTION>
ASSET ALLOCATION SERIES
                                                                                             OCTOBER 2(A)
                                                                                                  TO
                                              YEARS ENDED DECEMBER 31,                      DECEMBER 31,
CONSERVATIVE               --------------------------------------------------------------------------------
INVESTORS FUND                1996     1995     1994      1993     1992     1991     1990        1989
- --------------                ----     ----     ----      ----     ----     ----     ----        ----
<S>                          <C>      <C>      <C>       <C>       <C>     <C>       <C>        <C>  
Gross return..............   5.21%    20.40%   (4.10)%   10.76%    5.72%   19.87%    6.37%      3.09%
Net return................   4.57%    19.68%   (4.67)%   10.15%    5.09%   19.16%    5.73%      2.94%

<CAPTION>
                                                                YEARS ENDED DECEMBER 31,
                              ---------------------------------------------------------------------------------------------
BALANCED FUND                   1996     1995     1994      1993     1992     1991     1990      1989     1988     1987
- -------------                   ----     ----     ----      ----     ----     ----     ----      ----     ----     ----
<S>                            <C>      <C>      <C>       <C>      <C>      <C>       <C>      <C>      <C>      <C>    
Gross return..............     11.68%   19.75%   (8.02)%   12.28%   (2.84)%  41.26%    0.24 %   25.83%   13.27%   (0.85)%
Net return................     11.00%   19.03%   (8.57)%   11.64%   (3.42)%  40.42%   (0.36)%   25.08%   12.59%   (1.45)%

<CAPTION>
GROWTH INVESTORS FUND         1996     1995     1994      1993     1992     1991     1990        1989
- ---------------------         ----     ----     ----      ----     ----     ----     ----        ----
<S>                          <C>      <C>      <C>       <C>       <C>     <C>      <C>         <C>  
Gross return..............   12.61%   26.37%   (3.15)%   15.26%    4.90%   48.89%   10.66%      3.98%
Net return................   11.93%   25.62%   (3.73)%   14.58%    4.27%   48.01%   10.00%      3.82%

</TABLE>

<TABLE>
<CAPTION>
RATES OF RETURN:
SURVIVORSHIP 2000
- -----------------
                                                                             AUGUST 17(A) TO
                                        YEARS ENDED DECEMBER 31,               DECEMBER 31,
                             -----------------------------------------------------------------
MONEY MARKET FUND               1996        1995        1994        1993           1992
- -----------------               ----        ----        ----        ----           ----
<S>                             <C>        <C>         <C>         <C>            <C>  
Gross return..............      5.33%      5.74%       4.02%       3.00%          1.11%
Net return................      4.38%      4.80%       3.08%       2.04%          0.77%

<CAPTION>
INTERMEDIATE GOVERNMENT
SECURITIES FUND                 1996        1995        1994        1993           1992
- ---------------                 ----        ----        ----        ----           ----
<S>                             <C>        <C>        <C>          <C>            <C>  
Gross return..............      3.78%      13.33%     (4.37)%      10.58%         0.90%
Net return................      2.84%      12.31%     (5.23)%       9.55%         0.56%

<CAPTION>
                                                                 OCTOBER 1(A) TO
                                  YEARS ENDED DECEMBER 31,        DECEMBER 31,
                             -----------------------------------------------------
QUALITY BOND FUND               1996        1995        1994          1993
- -----------------               ----        ----        ----          ----
<S>                             <C>        <C>        <C>            <C>    
Gross return..............      5.36%      17.02%     (5.10)%        (0.51)%
Net return................      4.41%      15.97%     (5.95)%        (0.73)%

<CAPTION>
                                                                            AUGUST 17(A) TO
                                        YEARS ENDED DECEMBER 31,              DECEMBER 31,
                             -----------------------------------------------------------------
HIGH YIELD FUND                 1996        1995        1994        1993          1992
- ---------------                 ----        ----        ----        ----          ----
<S>                            <C>         <C>        <C>          <C>            <C>  
Gross return..............     22.89%      19.92%     (2.79)%      23.15%         1.84%
Net return................     21.77%      18.84%     (3.66)%      22.04%         1.50%

<CAPTION>
                                                                OCTOBER 1(A) TO
                                  YEARS ENDED DECEMBER 31,        DECEMBER 31,
                             -----------------------------------------------------
GROWTH & INCOME FUND            1996        1995        1994          1993
- --------------------            ----        ----        ----          ----
<S>                            <C>         <C>        <C>            <C>    
Gross return..............     20.09%      24.07%     (0.58)%        (0.25)%
Net return................     19.00%      22.96%     (1.47)%        (0.48)%

<FN>
- ----------

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

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

+   Formerly known as Equitable Variable Life Insurance Company Separate Account FP.
</FN>
</TABLE>
                                     FSA-16
<PAGE>


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

NOTES TO FINANCIAL STATEMENTS -- (CONTINUED)

DECEMBER 31, 1996

                                      YEARS ENDED          MARCH 1(A) TO
                                     DECEMBER 31,          DECEMBER 31,
                             ---------------------------------------------
EQUITY INDEX FUND                 1996          1995           1994
- -----------------                 ----          ----           ----
Gross return..............       22.39%        36.48%         1.08%
Net return................       21.28%        35.26%         0.33%

<TABLE>
<CAPTION>
                                                                            AUGUST 17(A) TO
                                        YEARS ENDED DECEMBER 31,              DECEMBER 31,
                             -----------------------------------------------------------------
COMMON STOCK FUND               1996        1995        1994        1993          1992
- -----------------               ----        ----        ----        ----          ----
<S>                            <C>         <C>        <C>          <C>            <C>  
Gross return..............     24.28%      32.45%     (2.14)%      24.84%          5.28%
Net return................     23.15%      31.26%     (3.02)%      23.70%          4.93%

GLOBAL FUND
- -----------
Gross return..............     14.60%      18.81%      5.23%       32.09%          4.87%
Net return................     13.56%      17.75%      4.29%       30.93%          4.52%

AGGRESSIVE STOCK FUND
- ---------------------
Gross return..............     22.20%      31.63%     (3.81)%      16.77%         11.49%
Net return................     21.09%      30.46%     (4.68)%      15.70%         11.11%

</TABLE>

                               YEARS ENDED       APRIL 3(A) TO 
                              DECEMBER 31,        DECEMBER 31, 
                             ----------------------------------
INTERNATIONAL FUND                1996               1995
- ------------------                ----               ----
Gross return..............        9.82%             11.29%
Net return................        8.82%             10.55%

<TABLE>
<CAPTION>
ASSET ALLOCATION SERIES
                                                                            AUGUST 17(A) TO
                                        YEARS ENDED DECEMBER 31,              DECEMBER 31,
CONSERVATIVE INVESTORS       -----------------------------------------------------------------
FUND                            1996        1995        1994        1993          1992
- ----                            ----        ----        ----        ----          ----
<S>                            <C>         <C>        <C>          <C>            <C>  
Gross return..............      5.21%      20.40%     (4.10)%      10.76%         1.38%
Net return................      4.26%      19.32%     (4.96)%       9.81%         1.04%

BALANCED FUND                   1996        1995        1994        1993          1992
- -------------                   ----        ----        ----        ----          ----
Gross return..............     11.68%      19.75%     (8.02)%      12.28%         5.37%
Net return................     10.67%      18.68%     (8.84)%      11.30%         5.02%

GROWTH INVESTORS FUND           1996        1995        1994        1993          1992
- ---------------------           ----        ----        ----        ----          ----
Gross return..............     12.61%      26.37%     (3.15)%      15.26%         6.89%
Net return................     11.59%      25.24%     (4.02)%      14.24%         6.53%

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

+   Formerly known as Equitable Variable Life Insurance Company Separate Account FP.
</FN>
</TABLE>

                                     FSA-17

<PAGE>


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

NOTES TO FINANCIAL STATEMENTS -- (CONTINUED)

DECEMBER 31, 1996

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


                                           YEARS ENDED DECEMBER 31,
                               -------------------------------------------------
                                         1996                    1995
                                         ----                    ----
Money Market Fund..............         5.33%                    5.69%


Intermediate Government
Securities Fund................         3.78%                   13.31%


Quality Bond Fund..............         5.36%                   17.13%


High Yield Fund................         22.89%                  19.95%


Growth & Income Fund...........         20.09%                  24.38%


Equity Index Fund..............         22.38%                  36.53%


Common Stock Fund..............         24.28%                  33.07%


Global Fund....................         14.60%                  19.38%


                            YEAR ENDED DECEMBER 31, APRIL 30 TO DECEMBER 31, (A)
                            ----------------------------------------------------
                                         1996                    1995
                                         ----                    ----
International Fund.............         9.81%                   11.29%


                                           YEARS ENDED DECEMBER 31,
                            ----------------------------------------------------
                                         1996                    1995
                                         ----                    ----
Aggressive Stock Fund..........         22.20%                  33.00%


ASSET ALLOCATION SERIES
                                           YEARS ENDED DECEMBER 31,
                             ---------------------------------------------------
                                         1996                    1995
                                         ----                    ----

Conservative Investors Fund....         5.21%                   20.59%


Balanced Fund..................         11.68%                  20.32%


Growth Investors Fund..........         12.61%                  26.92%


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

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

(b) There are no Separate  Account  asset  charges for this policy and therefore
    the gross and net rates of return  are the same.  The rate of return for the
    year ended December 31, 1995 indicated is not an annual rate of return.

+   Formerly known as Equitable  Variable Life Insurance Company Separate
    Account FP.

                                     FSA-18


<PAGE>


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

NOTES TO FINANCIAL STATEMENTS -- (CONTINUED)

DECEMBER 31, 1996

RATES OF RETURN:
IL PROTECTOR*(b)
- ----------------



                                        AUGUST 5 TO DECEMBER 31,(A)
                                       ----------------------------
                                                  1996
                                                  ----
Money Market Fund.....................            2.98%


Intermediate Government
Securities Fund.......................           4.49%


Quality Bond Fund.....................           7.86%


High Yield Fund.......................           13.90%


Growth & Income Fund..................           15.63%


Equity Index Fund.....................           16.25%


Common Stock Fund.....................           17.44%


Global Fund...........................           6.78%


Inernational Fund.....................           2.11%


Aggressive Stock Fund.................           6.22%


ASSET ALLOCATION SERIES

                                        AUGUST 5 TO DECEMBER 31,(A)
                                       ----------------------------
                                                  1996
                                                  ----

Conservative Investors Fund...........           7.94%


Balanced Fund.........................           8.67%


Growth Investors Fund.................           9.38%


- ----------
*Sales of Incentive Life Protector commenced on August 5, 1996.

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

(b) There are no Separate Account asset changes for this policy and therefore 
    the gross and net rates of return are the same.

+   Formerly known as Equitable  Variable Life Insurance Company Separate  
    Account FP.

                                     FSA-19
<PAGE>


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


NOTES TO FINANCIAL STATEMENTS -- (CONTINUED)

DECEMBER 31, 1996

RATES OF RETURN:
SP-FLEX
- -------
<TABLE>
<CAPTION>
                                                                                                                 AUGUST 31(A) TO
                                                          YEARS ENDED DECEMBER 31,                                DECEMBER 31,
                             -----------------------------------------------------------------------------------------------------
MONEY MARKET FUND              1996     1995     1994      1993     1992     1991      1990     1989     1988         1987
- -----------------              ----     ----     ----      ----     ----     ----      ----     ----     ----         ----
<S>                            <C>      <C>      <C>      <C>       <C>      <C>      <C>       <C>      <C>          <C>  
Gross return..............     5.33%    5.74%    4.02%    3.00%     3.56%    6.17%    8.24%     9.18%    7.32%        2.15%
Net return................     3.44%    3.86%    2.17%    1.13%     1.71%    4.29%    6.30%     7.24%    5.41%        1.62%

</TABLE>

                                                                    APRIL 1(A)
                                                                       TO
                                    YEARS ENDED DECEMBER 31,       DECEMBER 31,
INTERMEDIATE GOVERNMENT      --------------------------------------------------
SECURITIES FUND               1996    1995    1994    1993    1992      1991
- ---------------               ----    ----    ----    ----    ----      ----
Gross return..............    3.78%  13.33% (4.37)%  10.58%  5.60%     12.10%
Net return................    1.91%  11.31% (6.08)%   8.57%  3.71%     10.59%


                                                           SEPTEMBER 1(A)
                                     YEARS ENDED                TO
                                     DECEMBER 31,           DECEMBER 31,
                             ----------------------------------------------
QUALITY BOND FUND                 1996           1995           1994
- -----------------                 ----           ----           ----
Gross return..............        5.36%         17.02%         (2.20)%
Net return................        3.47%         14.94%         (2.35)%

<TABLE>
<CAPTION>

                                                                                                                 AUGUST 31(A) TO
                                                          YEARS ENDED DECEMBER 31,                                DECEMBER 31,
                             -----------------------------------------------------------------------------------------------------
HIGH YIELD FUND                1996     1995     1994      1993     1992     1991      1990     1989     1988         1987
- ---------------                ----     ----     ----      ----     ----     ----      ----     ----     ----         ----
<S>                           <C>      <C>      <C>       <C>      <C>      <C>      <C>        <C>      <C>          <C>  
Gross return..............    22.89%   19.92%   (2.79)%   23.15%   12.31%   24.46%   (1.12)%    5.13%    9.73%        1.95%
Net return................    20.68%   17.79%   (4.52)%   20.96%   10.30%   22.25%   (2.89)%    3.26%    7.78%        1.39%

</TABLE>


                                                            SEPTEMBER 1(A)
                                     YEARS ENDED                TO
                                     DECEMBER 31,           DECEMBER 31,
                             ----------------------------------------------
GROWTH & INCOME FUND              1996           1995           1994
- --------------------              ----           ----           ----
Gross return..............       20.09%         24.07%         (3.40)%
Net return................       17.93%         21.87%         (3.55)%

EQUITY INDEX FUND                 1996           1995           1994
- -----------------                 ----           ----           ----
Gross return..............       22.39%         36.48%         (2.54)%
Net return................       20.19%         34.06%         (2.69)%

<TABLE>
<CAPTION>
                                                                                                                 AUGUST 31(A) TO
                                                          YEARS ENDED DECEMBER 31,                                DECEMBER 31,
                             -----------------------------------------------------------------------------------------------------
COMMON STOCK FUND              1996     1995     1994      1993     1992     1991      1990     1989     1988         1987
- -----------------              ----     ----     ----      ----     ----     ----      ----     ----     ----         ----
<S>                           <C>      <C>      <C>       <C>       <C>     <C>      <C>       <C>      <C>         <C>     
Gross return..............    24.28%   32.45%   (2.14)%   24.84%    3.23%   37.87%   (8.12)%   25.59%   22.43%      (22.57)%
Net return................    22.04%   30.10%   (3.88)%   22.60%    1.38%   35.43%   (9.76)%   23.36%   20.26%      (23.00)%

GLOBAL FUND                    1996     1995     1994      1993     1992     1991      1990     1989     1988         1987
- -----------                    ----     ----     ----      ----     ----     ----      ----     ----     ----         ----
Gross return..............    14.60%   18.81%    5.23%    32.09%   (0.50)%  30.55%   (6.07)%   26.93%   10.88%      (11.40)%
Net return................    12.54%   16.70%    3.36%    29.77%   (2.28)%  28.23%   (7.75)%   24.67%    8.90%      (11.86)%

</TABLE>

                              YEARS ENDED   APRIL 3(A) TO
                              DECEMBER 31,  DECEMBER 31,
                             ------------------------------
INTERNATIONAL FUND                1996          1995
- ------------------                ----          ----
Gross return..............       9.82%         11.29%
Net return................       7.84%          9.82%

<TABLE>
<CAPTION>
                                                                                                                 AUGUST 31(A) TO
                                                          YEARS ENDED DECEMBER 31,                                DECEMBER 31,
                             -----------------------------------------------------------------------------------------------------
AGGRESSIVE STOCK FUND          1996     1995     1994      1993     1992     1991      1990     1989     1988         1987
- ---------------------          ----     ----     ----      ----     ----     ----      ----     ----     ----         ----
<S>                           <C>      <C>      <C>       <C>      <C>      <C>       <C>      <C>       <C>        <C>     
Gross return..............    22.20%   31.63%   (3.81)%   16.77%   (3.16)%  86.86%    8.17%    43.50%    1.17 %     (24.28)%
Net return................    20.00%   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 Fund. The gross return and the net return for the
    periods indicated are not annual rates of return.

+   Formerly known as Equitable Variable Life Insurance Company Separate Account FP.
</FN>
</TABLE>
                                     FSA-20
<PAGE>


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

NOTES TO FINANCIAL STATEMENTS -- (CONTINUED)

DECEMBER 31, 1996



                                    YEARS ENDED            SEPTEMBER 1(A) TO
ASSET ALLOCATION SERIES            DECEMBER 31,               DECEMBER 31,
CONSERVATIVE INVESTORS  ------------------------------------------------------
FUND                          1996              1995              1994
- ----                          ----              ----              ----
Gross return..........        5.21%            20.40%           (1.83)%
Net return............        3.32%            18.26%           (1.98)%

<TABLE>
<CAPTION>
                                                                                                                 AUGUST 31(A) TO
                                                        YEARS ENDED DECEMBER 31,                                  DECEMBER 31,
                        ----------------------------------------------------------------------------------------------------------
BALANCED FUND              1996     1995      1994      1993      1992     1991      1990      1989      1988         1987
- -------------              ----     ----      ----      ----      ----     ----      ----      ----      ----         ----
<S>                       <C>      <C>      <C>        <C>       <C>      <C>       <C>       <C>       <C>         <C>     
Gross return..........    11.68%   19.75%   (8.02)%    12.28%    (2.83)%  41.27%    0.24 %    25.83%    13.27%      (20.26)%
Net return............     9.67%   17.62%   (9.66)%    10.31%    (4.57)%  38.75%   (1.56)%    23.59%    11.25%      (20.71)%

</TABLE>

                                    YEARS ENDED            SEPTEMBER 1(A) TO
                                   DECEMBER 31,               DECEMBER 31,
GROWTH INVESTORS        ------------------------------------------------------
FUND                          1996              1995              1994
- ----                          ----              ----              ----
Gross return...........      12.61%            26.37%           (3.16)%
Net return.............      10.58%            24.12%           (3.31)%

- ----------

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

+   Formerly known as Equitable  Variable Life Insurance Company Separate  
    Account FP.

                                     FSA-21
<PAGE>





                        REPORT OF INDEPENDENT ACCOUNTANTS


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

In our opinion,  the  accompanying  consolidated  balance sheets and the related
consolidated  statements of earnings,  of shareholder's equity and of cash flows
present  fairly,  in  all  material  respects,  the  financial  position  of The
Equitable  Life  Assurance  Society  of the United  States and its  subsidiaries
("Equitable  Life") at  December  31,  1996 and 1995,  and the  results of their
operations  and their cash flows for each of the three years in the period ended
December 31, 1996, in conformity with generally accepted accounting  principles.
These  financial   statements  are  the   responsibility   of  Equitable  Life's
management;  our  responsibility  is to express  an  opinion on these  financial
statements  based on our audits.  We conducted our audits of these statements in
accordance with generally accepted auditing standards which require that we plan
and perform the audit to obtain reasonable assurance about whether the financial
statements are free of material misstatement.  An audit includes examining, on a
test basis,  evidence  supporting  the amounts and  disclosures in the financial
statements,  assessing the accounting  principles used and significant estimates
made by management and evaluating the overall financial statement  presentation.
We believe that our audits provide a reasonable basis for the opinion  expressed
above.

As discussed in Note 2 to the consolidated financial statements,  Equitable Life
changed its methods of accounting for long-duration participating life insurance
contracts and long-lived  assets in 1996,  for loan  impairments in 1995 and for
postemployment benefits in 1994.


Price Waterhouse LLP
New York, New York
February 10, 1997
                                      F-1

<PAGE>

            THE EQUITABLE LIFE ASSURANCE SOCIETY OF THE UNITED STATES
                           CONSOLIDATED BALANCE SHEETS
                           DECEMBER 31, 1996 AND 1995

<TABLE>
<CAPTION>
                                                                        1996                 1995
                                                                  -----------------    -----------------
                                                                              (IN MILLIONS)
<S>                                                               <C>                  <C>          
ASSETS
Investments:
  Fixed maturities:
    Available for sale, at estimated fair value.................   $    18,077.0        $    15,899.9
  Mortgage loans on real estate.................................         3,133.0              3,638.3
  Equity real estate............................................         3,297.5              3,916.2
  Policy loans..................................................         2,196.1              1,976.4
  Investment in and loans to affiliates.........................           685.0                636.6
  Other equity investments......................................           597.3                621.1
  Other invested assets.........................................           288.7                706.1
                                                                  -----------------    -----------------
      Total investments.........................................        28,274.6             27,394.6
Cash and cash equivalents.......................................           538.8                774.7
Deferred policy acquisition costs...............................         3,104.9              3,075.8
Amounts due from discontinued GIC Segment.......................           996.2              2,097.1
Other assets....................................................         2,552.2              2,718.1
Closed Block assets.............................................         8,495.0              8,582.1
Separate Accounts assets........................................        29,646.1             24,566.6
                                                                  -----------------    -----------------
TOTAL ASSETS....................................................   $    73,607.8        $    69,209.0
                                                                  =================    =================

LIABILITIES
Policyholders' account balances.................................   $    21,865.6        $    21,911.2
Future policy benefits and other policyholders' liabilities.....         4,416.6              4,007.3
Short-term and long-term debt...................................         1,766.9              1,899.3
Other liabilities...............................................         2,785.1              3,380.7
Closed Block liabilities........................................         9,091.3              9,221.4
Separate Accounts liabilities...................................        29,598.3             24,531.0
                                                                  -----------------    -----------------
      Total liabilities.........................................        69,523.8             64,950.9
                                                                  -----------------    -----------------

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

SHAREHOLDER'S EQUITY
Common stock, $1.25 par value 2.0 million shares 
  authorized, issued and outstanding............................             2.5                  2.5
Capital in excess of par value..................................         3,105.8              3,105.8
Retained earnings...............................................           798.7                788.4
Net unrealized investment gains.................................           189.9                396.5
Minimum pension liability.......................................           (12.9)               (35.1)
                                                                  -----------------    -----------------
      Total shareholder's equity................................         4,084.0              4,258.1
                                                                  -----------------    -----------------

TOTAL LIABILITIES AND SHAREHOLDER'S EQUITY......................   $    73,607.8        $    69,209.0
                                                                  =================    =================
</TABLE>

                 See Notes to Consolidated Financial Statements.

                                      F-2
<PAGE>

            THE EQUITABLE LIFE ASSURANCE SOCIETY OF THE UNITED STATES
                       CONSOLIDATED STATEMENTS OF EARNINGS
                  YEARS ENDED DECEMBER 31, 1996, 1995 AND 1994

<TABLE>
<CAPTION>
                                                                1996               1995               1994
                                                          -----------------  -----------------  -----------------
                                                                              (IN MILLIONS)
<S>                                                       <C>                <C>                <C>          
REVENUES
Universal life and investment-type product policy fee
  income................................................   $      874.0       $       788.2      $       715.0
Premiums................................................          597.6               606.8              625.6
Net investment income...................................        2,175.9             2,088.2            1,998.6
Investment (losses) gains, net..........................           (9.8)                5.3               91.8
Commissions, fees and other income......................        1,081.8               897.1              847.4
Contribution from the Closed Block......................          125.0               143.2              137.0
                                                          -----------------  -----------------  -----------------

      Total revenues....................................        4,844.5             4,528.8            4,415.4
                                                          -----------------  -----------------  -----------------

BENEFITS AND OTHER DEDUCTIONS
Interest credited to policyholders' account balances....        1,270.2             1,248.3            1,201.3
Policyholders' benefits.................................        1,317.7             1,008.6              914.9
Other operating costs and expenses......................        2,048.0             1,775.8            1,857.7
                                                          -----------------  -----------------  -----------------

      Total benefits and other deductions...............        4,635.9             4,032.7            3,973.9
                                                          -----------------  -----------------  -----------------

Earnings from continuing operations before Federal
  income taxes, minority interest and cumulative
  effect of accounting change...........................          208.6               496.1              441.5
Federal income taxes....................................            9.7               120.5              100.2
Minority interest in net income of consolidated
  subsidiaries..........................................           81.7                62.8               50.4
                                                          -----------------  -----------------  -----------------
Earnings from continuing operations before
  cumulative effect of accounting change................          117.2               312.8              290.9
Discontinued operations, net of Federal income taxes....          (83.8)                -                  -
Cumulative effect of accounting change, net of Federal
  income taxes..........................................          (23.1)                -                (27.1)
                                                          -----------------  -----------------  -----------------

Net Earnings............................................   $       10.3       $       312.8      $       263.8
                                                          =================  =================  =================
</TABLE>


                 See Notes to Consolidated Financial Statements.

                                      F-3
<PAGE>

            THE EQUITABLE LIFE ASSURANCE SOCIETY OF THE UNITED STATES
                 CONSOLIDATED STATEMENTS OF SHAREHOLDER'S EQUITY
                  YEARS ENDED DECEMBER 31, 1996, 1995 AND 1994

<TABLE>
<CAPTION>
                                                                      1996               1995               1994
                                                                -----------------  -----------------  -----------------
                                                                                    (IN MILLIONS)

<S>                                                             <C>                <C>                <C>          
Common stock, at par value, beginning and end of year.........   $        2.5       $         2.5      $         2.5
                                                                -----------------  -----------------  -----------------

Capital in excess of par value, beginning of year as
  previously reported.........................................        2,913.6             2,913.6            2,613.6
Cumulative effect on prior years of retroactive restatement
  for accounting change.......................................          192.2               192.2              192.2
                                                                -----------------  -----------------  -----------------
Capital in excess of par value, beginning of year as restated.        3,105.8             3,105.8            2,805.8
Additional capital in excess of par value.....................            -                   -                300.0
                                                                -----------------  -----------------  -----------------
Capital in excess of par value, end of year...................        3,105.8             3,105.8            3,105.8
                                                                -----------------  -----------------  -----------------

Retained earnings, beginning of year as previously reported...          781.6               484.0              217.6
Cumulative effect on prior years of retroactive restatement
  for accounting change.......................................            6.8                (8.4)              (5.8)
                                                                -----------------  -----------------  -----------------
Retained earnings, beginning of year as restated..............          788.4               475.6              211.8
Net earnings..................................................           10.3               312.8              263.8
                                                                -----------------  -----------------  -----------------
Retained earnings, end of year................................          798.7               788.4              475.6
                                                                -----------------  -----------------  -----------------

Net unrealized investment gains (losses), beginning of year
  as previously reported......................................          338.2              (203.0)             131.9
Cumulative effect on prior years of retroactive restatement
  for accounting change.......................................           58.3               (17.5)              12.7
                                                                -----------------  -----------------  -----------------
Net unrealized investment gains (losses), beginning of
  year as restated............................................          396.5              (220.5)             144.6
Change in unrealized investment (losses) gains................         (206.6)              617.0             (365.1)
                                                                -----------------  -----------------  -----------------
Net unrealized investment gains (losses), end of year.........          189.9               396.5             (220.5)
                                                                -----------------  -----------------  -----------------

Minimum pension liability, beginning of year..................          (35.1)               (2.7)             (15.0)
Change in minimum pension liability...........................           22.2               (32.4)              12.3
                                                                -----------------  -----------------  -----------------
Minimum pension liability, end of year........................          (12.9)              (35.1)              (2.7)
                                                                -----------------  -----------------  -----------------

TOTAL SHAREHOLDER'S EQUITY, END OF YEAR.......................   $    4,084.0       $     4,258.1      $     3,360.7
                                                                =================  =================  =================
</TABLE>


                 See Notes to Consolidated Financial Statements.

                                      F-4
<PAGE>

            THE EQUITABLE LIFE ASSURANCE SOCIETY OF THE UNITED STATES
                      CONSOLIDATED STATEMENTS OF CASH FLOWS
                  YEARS ENDED DECEMBER 31, 1996, 1995 AND 1994

<TABLE>
<CAPTION>
                                                                      1996               1995               1994
                                                                -----------------  -----------------  -----------------
                                                                                    (IN MILLIONS)

<S>                                                             <C>                <C>                <C>          
Net earnings..................................................   $       10.3       $       312.8      $       263.8
Adjustments to reconcile net earnings to net cash
  provided by operating activities:
  Interest credited to policyholders' account balances........        1,270.2             1,248.3            1,201.3
  Universal life and investment-type policy fee income........         (874.0)             (788.2)            (715.0)
  Investment losses (gains)...................................            9.8                (5.3)             (91.8)
  Change in Federal income taxes payable......................         (197.1)              221.6               38.3
  Other, net..................................................          364.4               127.3              (19.4)
                                                                -----------------  -----------------  -----------------

Net cash provided by operating activities.....................          583.6             1,116.5              677.2
                                                                -----------------  -----------------  -----------------

Cash flows from investing activities:
  Maturities and repayments...................................        2,275.1             1,897.4            2,323.8
  Sales.......................................................        8,964.3             8,867.1            5,816.6
  Return of capital from joint ventures and limited
    partnerships..............................................           78.4                65.2               39.0
  Purchases...................................................      (12,559.6)          (11,675.5)          (7,564.7)
  Decrease (increase) in loans to discontinued GIC Segment....        1,017.0             1,226.9              (40.0)
  Other, net..................................................           56.7              (624.7)            (478.1)
                                                                -----------------  -----------------  -----------------

Net cash (used) provided by investing activities..............         (168.1)             (243.6)              96.6
                                                                -----------------  -----------------  -----------------

Cash flows from financing activities:
  Policyholders' account balances:
    Deposits..................................................        1,925.4             2,586.5            2,082.5
    Withdrawals...............................................       (2,385.2)           (2,657.1)          (2,864.4)
  Net decrease in short-term financings.......................            (.3)              (16.4)            (173.0)
  Additions to long-term debt.................................            -                 599.7               51.8
  Repayments of long-term debt................................         (124.8)              (40.7)            (199.8)
  Proceeds from issuance of Alliance units....................            -                   -                100.0
  Payment of obligation to fund accumulated deficit of
    discontinued GIC Segment..................................            -              (1,215.4)               -
  Capital contribution from the Holding Company...............            -                   -                300.0
  Other, net..................................................          (66.5)              (48.4)              26.5
                                                                -----------------  -----------------  -----------------

Net cash (used) by financing activities.......................         (651.4)             (791.8)            (676.4)
                                                                -----------------  -----------------  -----------------

Change in cash and cash equivalents...........................         (235.9)               81.1               97.4
Cash and cash equivalents, beginning of year..................          774.7               693.6              596.2
                                                                -----------------  -----------------  -----------------

Cash and Cash Equivalents, End of Year........................   $      538.8       $       774.7      $       693.6
                                                                =================  =================  =================

Supplemental cash flow information
  Interest Paid...............................................   $      109.9       $        89.6      $        34.9
                                                                =================  =================  =================
  Income Taxes (Refunded) Paid................................   $      (10.0)      $       (82.7)     $        49.2
                                                                =================  =================  =================
</TABLE>


                 See Notes to Consolidated Financial Statements.

                                      F-5
<PAGE>

            THE EQUITABLE LIFE ASSURANCE SOCIETY OF THE UNITED STATES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


 1)     ORGANIZATION

        The Equitable  Life Assurance  Society of the United States  ("Equitable
        Life") converted to a stock life insurance  company on July 22, 1992 and
        became a wholly owned subsidiary of The Equitable Companies Incorporated
        (the  "Holding   Company").   Equitable  Life's  insurance  business  is
        conducted  principally  by  Equitable  Life and its  wholly  owned  life
        insurance   subsidiary,   Equitable   Variable  Life  Insurance  Company
        ("EVLICO").  Effective January 1, 1997, EVLICO was merged into Equitable
        Life, which will continue to conduct the Company's  insurance  business.
        Equitable Life's  investment  management  business,  which comprises the
        Investment  Services  segment,  is  conducted  principally  by  Alliance
        Capital Management L.P.  ("Alliance"),  Equitable Real Estate Investment
        Management,  Inc.  ("EREIM")  and  Donaldson,  Lufkin &  Jenrette,  Inc.
        ("DLJ"), an investment banking and brokerage affiliate. AXA-UAP ("AXA"),
        a French  holding  company for an  international  group of insurance and
        related financial services  companies,  is the Holding Company's largest
        shareholder,  owning  approximately  60.8% at  December  31, 1996 (63.6%
        assuming conversion of Series E Convertible  Preferred Stock held by AXA
        and 54.4% if all  securities  convertible  into,  and options on, common
        stock were to be converted or exercised).

 2)     SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

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

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

        The accompanying  consolidated financial statements include the accounts
        of  Equitable  Life and its  wholly  owned life  insurance  subsidiaries
        (collectively,   the  "Insurance  Group");  non-insurance  subsidiaries,
        principally  Alliance,  an investment advisory subsidiary,  and EREIM, a
        real estate investment management subsidiary; and those partnerships and
        joint ventures in which Equitable Life or its  subsidiaries  has control
        and  a  majority   economic   interest   (collectively,   including  its
        consolidated  subsidiaries,  the "Company"). The Company's investment in
        DLJ is reported on the equity basis of  accounting.  Closed Block assets
        and   liabilities  and  results  of  operations  are  presented  in  the
        consolidated  financial  statements  as single  line items (see Note 6).
        Unless specifically stated, all disclosures  contained herein supporting
        the consolidated  financial  statements exclude the Closed Block related
        amounts.

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

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

        The years  "1996,"  "1995" and "1994" refer to the years ended  December
        31, 1996, 1995 and 1994, respectively.

        Certain  reclassifications  have been made in the amounts  presented for
        prior periods to conform these periods with the 1996 presentation.

                                      F-6
<PAGE>

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

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

        Assets  allocated to the Closed Block inure solely to the benefit of the
        holders of policies  included in the Closed Block and will not revert to
        the  benefit  of  the  Holding  Company.  The  plan  of  demutualization
        prohibits  the  reallocation,  transfer,  borrowing or lending of assets
        between the Closed Block and other portions of Equitable  Life's General
        Account,  any of its Separate  Accounts or to any affiliate of Equitable
        Life  without the approval of the New York  Superintendent  of Insurance
        (the "Superintendent").  Closed Block assets and liabilities are carried
        on the same basis as similar assets and liabilities  held in the General
        Account. The excess of Closed Block liabilities over Closed Block assets
        represents the expected  future  post-tax  contribution  from the Closed
        Block which would be  recognized  in income over the period the policies
        and contracts in the Closed Block remain in force.

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

        In 1991,  the Company's  management  adopted a plan to  discontinue  the
        business  operations  of  the  GIC  Segment,  consisting  of  the  Group
        Non-Participating Wind-Up Annuities ("Wind-Up Annuities") and Guaranteed
        Interest Contract ("GIC") lines of business.  The Company  established a
        pre-tax  provision  for the  estimated  future losses of the GIC line of
        business  and a premium  deficiency  reserve for the Wind-Up  Annuities.
        Subsequent losses incurred have been charged to the two loss provisions.
        Management  reviews the  adequacy  of the  allowance  and  reserve  each
        quarter. During the fourth quarter 1996 review, management determined it
        was necessary to increase the  allowance  for expected  future losses of
        the  GIC  Segment.  Management  believes  the  loss  provisions  for GIC
        contracts  and Wind-Up  Annuities  at December  31, 1996 are adequate to
        provide  for all  future  losses;  however,  the  determination  of loss
        provisions  continues  to  involve  numerous  estimates  and  subjective
        judgments regarding the expected performance of discontinued  operations
        investment  assets.  There can be no assurance  the losses  provided for
        will not differ from the losses ultimately realized (See Note 7).

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

        In 1996, the Company changed its method of accounting for  long-duration
        participating  life  insurance  contracts,  primarily  within the Closed
        Block,  in  accordance  with the  provisions  prescribed by Statement of
        Financial   Accounting  Standards  ("SFAS")  No.  120,  "Accounting  and
        Reporting  by  Mutual  Life  Insurance   Enterprises  and  by  Insurance
        Enterprises  for Certain  Long-Duration  Participating  Contracts".  The
        effect of this change,  including the impact on the Closed Block, was to
        increase earnings from continuing operations before cumulative effect of
        accounting change by $19.2 million, net of Federal income taxes of $10.3
        million for 1996.  The financial  statements for 1995 and 1994 have been
        retroactively  restated  for the change  which  resulted  in an increase
        (decrease) in earnings before  cumulative effect of accounting change of
        $15.2 million,  net of Federal income taxes of $8.2 million,  and $(2.6)
        million,   net  of  Federal   income  tax   benefit  of  $1.0   million,
        respectively.  Shareholder's  equity  increased  $199.1  million  as  of
        January 1, 1994 for the  effect of  retroactive  application  of the new
        method.  (See  "Deferred  Policy  Acquisition  Costs,"   "Policyholders'
        Account Balances and Future Policy Benefits" and Note 6.)

        The Company implemented SFAS No. 121,  "Accounting for the Impairment of
        Long-Lived  Assets and for  Long-Lived  Assets to be Disposed Of," as of
        January 1, 1996. The statement  requires  long-lived  assets and certain
        identifiable  intangibles be reviewed for impairment  whenever events or
        changes in circumstances

                                      F-7
<PAGE>

        indicate  the  carrying  value of such  assets  may not be  recoverable.
        Effective with SFAS No. 121's adoption,  impaired real estate is written
        down to fair value with the impairment loss being included in investment
        gains  (losses),  net.  Before  implementing  SFAS  No.  121,  valuation
        allowances  on real  estate  held  for the  production  of  income  were
        computed  using the forecasted  cash flows of the respective  properties
        discounted at a rate equal to the Company's cost of funds.  The adoption
        of the  statement  resulted in the release of  valuation  allowances  of
        $152.4 million and recognition of impairment losses of $144.0 million on
        real estate held and used. Real estate which management has committed to
        disposing of by sale or  abandonment  is classified as real estate to be
        disposed  of.  Valuation  allowances  on real  estate to be  disposed of
        continue  to be  computed  using the lower of  estimated  fair  value or
        depreciated cost, net of disposition  costs.  Implementation of the SFAS
        No. 121 impairment  requirements relative to other assets to be disposed
        of  resulted  in a charge  for the  cumulative  effect of an  accounting
        change of $23.1  million,  net of a Federal  income tax benefit of $12.4
        million,  due to the  writedown  to fair value of building  improvements
        relating to facilities being vacated beginning in 1996.

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

        Beginning  coincident  with  issuance of SFAS No. 115,  "Accounting  for
        Certain  Investments  in Debt  and  Equity  Securities,"  implementation
        guidance in November  1995,  the Financial  Accounting  Standards  Board
        ("FASB") permitted  companies a one-time  opportunity,  through December
        31, 1995, to reassess the  appropriateness  of the classification of all
        securities  held  at  that  time.  On  December  1,  1995,  the  Company
        transferred  $4,794.9  million  of  securities  classified  as  held  to
        maturity to the available for sale portfolio. As a result,  consolidated
        shareholder's equity increased by $149.4 million, net of deferred policy
        acquisition costs ("DAC"),  amounts  attributable to participating group
        annuity contracts and deferred Federal income taxes.

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

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

        The FASB issued SFAS No. 123, "Accounting for Stock-Based Compensation,"
        which permits  entities to recognize as expense over the vesting  period
        the  fair  value of all  stock-based  awards  on the  date of grant  or,
        alternatively,  to  continue  to  apply  the  provisions  of  Accounting
        Principles Board ("APB") Opinion No. 25, "Accounting for Stock Issued to
        Employees,"  and  related  interpretations.  Companies  which  elect  to
        continue to apply APB  Opinion No. 25 must  provide pro forma net income
        disclosures  for employee  stock  option  grants made in 1995 and future
        years as if the fair-value-based method defined in SFAS No. 123 had been
        applied.  The Company  accounts for stock option plans  sponsored by the
        Holding  Company,  DLJ and Alliance in accordance with the provisions of
        APB Opinion No. 25 (see Note 21).

                                      F-8
<PAGE>

        In June 1996,  the FASB issued SFAS No. 125,  "Accounting  for Transfers
        and Servicing of Financial Assets and  Extinguishments  of Liabilities".
        SFAS No. 125 specifies the  accounting  and reporting  requirements  for
        transfers  of financial  assets,  the  recognition  and  measurement  of
        servicing  assets and  liabilities and  extinguishments  of liabilities.
        SFAS No. 125 is effective for transactions  occurring after December 31,
        1996 and is to be applied  prospectively.  In  December  1996,  the FASB
        issued  SFAS  No.  127,  "Deferral  of the  Effective  Date  of  Certain
        Provisions  of FASB  Statement  No.  125," which defers for one year the
        effective  date  of  provisions   relating  to  secured  borrowings  and
        collateral and transfers of financial assets that are part of repurchase
        agreements,  dollar-roll,  securities lending and similar  transactions.
        Management has not yet determined  the effect of  implementing  SFAS No.
        125.

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

        Fixed  maturities  identified  as  available  for sale are  reported  at
        estimated fair value. The amortized cost of fixed maturities is adjusted
        for impairments in value deemed to be other than temporary.

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

        Real estate,  including real estate acquired in satisfaction of debt, is
        stated at  depreciated  cost less valuation  allowances.  At the date of
        foreclosure (including in-substance  foreclosure),  real estate acquired
        in satisfaction of debt is valued at estimated fair value. Impaired real
        estate is  written  down to fair value  with the  impairment  loss being
        included in investment gains (losses) net. Valuation  allowances on real
        estate  available  for sale are  computed  using  the  lower of  current
        estimated  fair value or depreciated  cost,  net of  disposition  costs.
        Prior to the  adoption of SFAS No.  121,  valuation  allowances  on real
        estate  held for the  production  of  income  were  computed  using  the
        forecasted cash flows of the respective  properties discounted at a rate
        equal to the Company's cost of funds.

        Policy loans are stated at unpaid principal balances.

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

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

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

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

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

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

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

                                      F-9
<PAGE>

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

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

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

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

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

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

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

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

        The  costs  of  acquiring   new   business,   principally   commissions,
        underwriting,  agency and policy issue expenses,  all of which vary with
        and  are  primarily  related  to the  production  of new  business,  are
        deferred. DAC is 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,  DAC  is
        amortized  over the expected  total life of the contract  group (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 DAC of
        revisions  to  estimated  gross  profits is reflected in earnings in the
        period such estimated  gross profits are revised.  The effect on the DAC
        asset that would result from realization of unrealized gains (losses) is
        recognized  with an offset to unrealized  gains (losses) in consolidated
        shareholder's equity as of the balance sheet date.

        For participating  traditional life policies (substantially all of which
        are in the Closed Block),  DAC is amortized over the expected total life
        of the contract group (40 years) as a constant  percentage  based on the
        present  value of the  estimated  gross  margin  amounts  expected to be
        realized  over the life of the contracts  using the expected  investment
        yield. At December 31, 1996, the expected  investment  yield ranged from
        7.30% grading to 7.68% over 13 years.  Estimated  gross margin  includes
        anticipated   premiums   and   investment   results   less   claims  and
        administrative  expenses,  changes in the net level premium  reserve and
        expected  annual  policyholder  dividends.  Deviations of actual results
        from  estimated  experience are reflected in earnings in the period such
        deviations  occur.  The effect on the DAC 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.

                                      F-10
<PAGE>

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

        For  individual  health  benefit  insurance,  DAC is amortized  over the
        expected  average  life of the  contracts  (10 years  for major  medical
        policies  and  20  years  for  disability  income  ("DI")  products)  in
        proportion  to  anticipated  premium  revenue  at time of issue.  In the
        fourth quarter of 1996, the DAC related to DI contracts  issued prior to
        July 1993 was written off.

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

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

        For  participating  traditional  life  policies,  future policy  benefit
        liabilities are calculated using a net level premium method on the basis
        of actuarial assumptions equal to guaranteed mortality and dividend fund
        interest  rates.  The  liability  for annual  dividends  represents  the
        accrual of annual dividends  earned.  Terminal  dividends are accrued in
        proportion to gross margins over the life of the contract.

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

        During  the  fourth  quarter  of  1996,  a  loss  recognition  study  on
        participating group annuity contracts and conversion annuities ("Pension
        Par") was completed  which  included  management's  revised  estimate of
        assumptions, including expected mortality and future investment returns.
        The  study's  results   prompted   management  to  establish  a  premium
        deficiency reserve which decreased  earnings from continuing  operations
        and net earnings by $47.5 million ($73.0 million pre-tax).

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

        During  the  fourth  quarter  of  1996,  the  Company  completed  a loss
        recognition  study of the DI business  which  incorporated  management's
        revised  estimates  of  future  experience  with  regard  to  morbidity,
        investment  returns,   claims  and  administration  expenses  and  other
        factors.  The study  indicated DAC was not  recoverable and the reserves
        were  not  sufficient.  Earnings  from  continuing  operations  and  net
        earnings  decreased  by $208.0  million  ($320.0  million  pre-tax) as a
        result of  strengthening  DI reserves by $175.0  million and writing off
        unamortized  DAC of $145.0  million.  The  determination  of DI reserves
        requires  making  assumptions  and  estimates  relating  to a variety of
        factors,  including  morbidity and interest rates, claims experience and
        lapse

                                      F-11
<PAGE>

        rates based on then known facts and circumstances. Such factors as claim
        incidence  and  termination  rates can be  affected  by  changes  in the
        economic,  legal  and  regulatory  environments  and work  ethic.  While
        management believes its DI reserves have been calculated on a reasonable
        basis and are  adequate,  there  can be no  assurance  reserves  will be
        sufficient to provide for future liabilities.

        Claim reserves and  associated  liabilities  for  individual  disability
        income and major medical policies were $711.8 million and $639.6 million
        at December 31, 1996 and 1995, respectively (excluding $175.0 million of
        reserve  strengthening in 1996).  Incurred benefits  (benefits paid plus
        changes in claim reserves) and benefits paid for individual DI and major
        medical policies  (excluding $175.0 million of reserve  strengthening in
        1996) are summarized as follows:

<TABLE>
<CAPTION>
                                                                  1996               1995                1994
                                                            -----------------   ----------------   -----------------
                                                                                 (IN MILLIONS)
        <S>                                                 <C>                 <C>                <C>         
        Incurred benefits related to current year..........  $       189.0       $      176.0       $      188.6
        Incurred benefits related to prior years...........           69.1               67.8               28.7
                                                            -----------------   ----------------   -----------------
        Total Incurred Benefits............................  $       258.1       $      243.8       $      217.3
                                                            =================   ================   =================
        Benefits paid related to current year..............  $        32.6       $       37.0       $       43.7
        Benefits paid related to prior years...............          153.3              137.8              132.3
                                                            -----------------   ----------------   -----------------
        Total Benefits Paid................................  $       185.9       $      174.8       $      176.0
                                                            =================   ================   =================
</TABLE>

        Policyholders' Dividends
        ------------------------

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

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

        At December 31, 1996,  participating  policies,  including  those in the
        Closed Block, represent  approximately 24.2% ($52.3 billion) of directly
        written life insurance in force, net of amounts ceded.

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

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

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

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

                                      F-12
<PAGE>

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

        The investment results of Separate Accounts on which the Insurance Group
        does not bear the  investment  risk are  reflected  directly in Separate
        Accounts  liabilities.  For 1996, 1995 and 1994,  investment  results of
        such  Separate  Accounts  were $2,970.6  million,  $1,963.2  million and
        $665.2 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  on all  Separate  Accounts  are
        included in revenues.

                                      F-13
<PAGE>

 3)     INVESTMENTS

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

<TABLE>
<CAPTION>
                                                                        GROSS               GROSS
                                                   AMORTIZED          UNREALIZED         UNREALIZED         ESTIMATED
                                                      COST              GAINS              LOSSES           FAIR VALUE
                                                -----------------  -----------------   ----------------   ---------------
                                                                             (IN MILLIONS)
        <S>                                     <C>                <C>                 <C>                <C>         
        DECEMBER 31, 1996
        -----------------
        Fixed Maturities:
          Available for Sale:
            Corporate..........................  $    13,645.2      $       451.5       $      121.0       $   13,975.7
            Mortgage-backed....................        2,015.9               11.2               20.3            2,006.8
            U.S. Treasury securities and
              U.S. government and
              agency securities................        1,539.4               39.2               19.3            1,559.3
            States and political subdivisions..           77.0                4.5                -                 81.5
            Foreign governments................          302.6               18.0                2.2              318.4
            Redeemable preferred stock.........          139.1                3.3                7.1              135.3
                                                -----------------  -----------------   ----------------   ---------------
        Total Available for Sale...............  $    17,719.2      $       527.7       $      169.9       $   18,077.0
                                                =================  =================   ================   ===============
        Equity Securities:
          Common stock.........................  $        98.7      $        49.3       $       17.7       $      130.3
                                                =================  =================   ================   ===============

        December 31, 1995
        -----------------
        Fixed Maturities:
          Available for Sale:
            Corporate..........................  $    10,910.7      $       617.6       $      118.1       $   11,410.2
            Mortgage-backed....................        1,838.0               31.2                1.2            1,868.0
            U.S. Treasury securities and
              U.S. government and
              agency securities................        2,257.0               77.8                4.1            2,330.7
            States and political subdivisions..           45.7                5.2                -                 50.9
            Foreign governments................          124.5               11.0                 .2              135.3
            Redeemable preferred stock.........          108.1                5.3                8.6              104.8
                                                -----------------  -----------------   ----------------   ---------------
        Total Available for Sale...............  $    15,284.0      $       748.1       $      132.2       $   15,899.9
                                                =================  =================   ================   ===============
        Equity Securities:
          Common stock.........................  $        97.3      $        49.1       $       18.0       $      128.4
                                                =================  =================   ================   ===============
</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, the Company has
        determined  an  estimated  fair  value  using  a  discounted  cash  flow
        approach, including provisions for credit risk, generally based upon the
        assumption  such  securities  will be held to maturity.  Estimated  fair
        value for equity  securities,  substantially  all of which do not have a
        readily  ascertainable market value, has been determined by the Company.
        Such estimated fair values do not  necessarily  represent the values for
        which  these  securities  could  have  been  sold  at the  dates  of the
        consolidated  balance sheets. At December 31, 1996 and 1995,  securities
        without a readily ascertainable market value having an amortized cost of
        $3,915.7 million and $3,748.9 million,  respectively, had estimated fair
        values of $4,024.6 million and $3,981.8 million, respectively.

                                      F-14
<PAGE>

        The contractual maturity of bonds at December 31, 1996 is shown below:

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

        Due in one year or less...........  $      539.6       $      542.5
        Due in years two through five.....       2,776.2            2,804.0
        Due in years six through ten......       6,044.7            6,158.1
        Due after ten years...............       6,203.7            6,430.3
        Mortgage-backed securities........       2,015.9            2,006.8
                                           ----------------   -----------------
        Total.............................  $   17,580.1       $   17,941.7
                                           ================   =================

        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.

        The  Insurance  Group's fixed  maturity  investment  portfolio  includes
        corporate high yield  securities  consisting of public high yield bonds,
        redeemable  preferred  stocks and directly  negotiated debt in leveraged
        buyout  transactions.  The Insurance  Group seeks to minimize the higher
        than normal credit risks  associated  with such securities by monitoring
        the total  investments  in any single  issuer or total  investment  in a
        particular  industry  group.  Certain  of  these  corporate  high  yield
        securities are classified as other than investment  grade by the various
        rating  agencies,  i.e., a rating below Baa or National  Association  of
        Insurance Commissioners ("NAIC") designation of 3 (medium grade), 4 or 5
        (below  investment  grade) or 6 (in or near  default).  At December  31,
        1996,  approximately 14.20% of the $17,563.7 million aggregate amortized
        cost of bonds held by the  Insurance  Group were  considered to be other
        than investment grade.

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

        The Company has  restructured  or  modified  the terms of certain  fixed
        maturity  investments.  The fixed maturity  portfolio includes amortized
        costs of $5.5  million and $15.9  million at December 31, 1996 and 1995,
        respectively,  of such  restructured  securities.  These amounts include
        fixed  maturities  which are in default as to principal  and/or interest
        payments,  are to be restructured pursuant to commenced  negotiations or
        where the  borrowers  went into  bankruptcy  subsequent  to  acquisition
        (collectively,  "problem  fixed  maturities")  of $2.2  million and $1.6
        million as of December 31, 1996 and 1995,  respectively.  Gross interest
        income that would have been  recorded in  accordance  with the  original
        terms of restructured  fixed maturities  amounted to $1.4 million,  $3.0
        million and $7.5  million in 1996,  1995 and 1994,  respectively.  Gross
        interest  income on these fixed  maturities  included in net  investment
        income  aggregated $1.3 million,  $2.9 million and $6.8 million in 1996,
        1995 and 1994, respectively.

                                      F-15
<PAGE>

        Investment valuation allowances and changes thereto are shown below:

<TABLE>
<CAPTION>
                                                                  1996               1995                1994
                                                            -----------------   ----------------   -----------------
                                                                                 (IN MILLIONS)
        <S>                                                 <C>                 <C>                <C>         
        Balances, beginning of year........................  $       325.3       $      284.9       $      355.6
        SFAS No. 121 release...............................         (152.4)               -                  -
        Additions charged to income........................          125.0              136.0               51.0
        Deductions for writedowns and
          asset dispositions...............................         (160.8)             (95.6)            (121.7)
                                                            -----------------   ----------------   -----------------
        Balances, End of Year..............................  $       137.1       $      325.3       $      284.9
                                                            =================   ================   =================
        Balances, end of year comprise:
          Mortgage loans on real estate....................  $        50.4       $       65.5       $       64.2
          Equity real estate...............................           86.7              259.8              220.7
                                                            -----------------   ----------------   -----------------
        Total..............................................  $       137.1       $      325.3       $      284.9
                                                            =================   ================   =================
</TABLE>

        At December 31, 1996, 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 $25.0 million
        of fixed maturities and $2.6 million of mortgage loans on real estate.

        At  December  31,  1996 and 1995,  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 $12.4  million  (0.4% of total
        mortgage loans on real estate) and $87.7 million (2.4% 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  $388.3
        million and $531.5 million at December 31, 1996 and 1995,  respectively.
        These amounts include $1.0 million and $3.8 million of problem  mortgage
        loans on real estate at December 31, 1996 and 1995, 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 $35.5 million, $52.1 million and $44.9 million in 1996, 1995
        and 1994, respectively. Gross interest income on these loans included in
        net investment income aggregated $28.2 million,  $37.4 million and $32.8
        million in 1996, 1995 and 1994, respectively.

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

<TABLE>
<CAPTION>
                                                                                         DECEMBER 31,
                                                                            ----------------------------------------
                                                                                   1996                 1995
                                                                            -------------------  -------------------
                                                                                         (IN MILLIONS)

        <S>                                                                 <C>                  <C>           
        Impaired mortgage loans with provision for losses..................  $        340.0       $        310.1
        Impaired mortgage loans with no provision for losses...............           122.3                160.8
                                                                            -------------------  -------------------
        Recorded investment in impaired mortgage loans.....................           462.3                470.9
        Provision for losses...............................................            46.4                 62.7
                                                                            -------------------  -------------------
        Net Impaired Mortgage Loans........................................  $        415.9       $        408.2
                                                                            ===================  ===================
</TABLE>

        Impaired mortgage loans with no provision for losses are loans where the
        fair value of the  collateral  or the net present  value of the expected
        future cash flows  related to 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

                                      F-16
<PAGE>

        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  1996 and 1995,  respectively,  the  Company's  average  recorded
        investment  in  impaired  mortgage  loans was $552.1  million and $429.0
        million.  Interest  income  recognized on these impaired  mortgage loans
        totaled $38.8 million and $27.9 million for 1996 and 1995, respectively,
        including $17.9 million and $13.4 million recognized on a cash basis.

        The Insurance Group's investment in equity real estate is through direct
        ownership  and through  investments  in real estate joint  ventures.  At
        December  31, 1996 and 1995,  the  carrying  value of equity real estate
        available  for sale  amounted  to $345.6  million  and  $255.5  million,
        respectively.  For 1996,  1995 and 1994,  respectively,  real  estate of
        $58.7  million,  $35.3  million  and  $189.8  million  was  acquired  in
        satisfaction  of debt. At December 31, 1996 and 1995,  the Company owned
        $771.7 million and $862.7 million, respectively, of real estate acquired
        in satisfaction of debt.

        Depreciation of real estate is computed using the  straight-line  method
        over the estimated useful lives of the properties, which generally range
        from 40 to 50 years.  Accumulated depreciation on real estate was $587.5
        million and $662.4 million at December 31, 1996 and 1995,  respectively.
        Depreciation  expense  on real  estate  totaled  $91.8  million,  $121.7
        million and $117.0 million for 1996, 1995 and 1994,  respectively.  As a
        result  of  the   implementation   of  SFAS  No.  121,  during  1996  no
        depreciation  expense has been  recorded on real  estate  available  for
        sale.

                                      F-17
<PAGE>

 4)     JOINT VENTURES AND PARTNERSHIPS

        Summarized combined financial  information of real estate joint ventures
        (34 and 38  individual  ventures  as of  December  31,  1996  and  1995,
        respectively) and of limited  partnership  interests accounted for under
        the equity  method,  in which the  Company  has an  investment  of $10.0
        million  or  greater  and an equity  interest  of 10% or  greater  is as
        follows:

<TABLE>
<CAPTION>
                                                                                           DECEMBER 31,
                                                                                ------------------------------------
                                                                                     1996                1995
                                                                                ----------------   -----------------
                                                                                           (IN MILLIONS)
        <S>                                                                     <C>                <C>         
        FINANCIAL POSITION
        Investments in real estate, at depreciated cost........................  $    1,883.7       $    2,684.1
        Investments in securities, generally at estimated fair value...........       2,430.6            2,459.8
        Cash and cash equivalents..............................................          98.0              489.1
        Other assets...........................................................         427.0              270.8
                                                                                ----------------   -----------------
        Total assets...........................................................       4,839.3            5,903.8
                                                                                ----------------   -----------------
        Borrowed funds - third party...........................................       1,574.3            1,782.3
        Borrowed funds - the Company...........................................         137.9              220.5
        Other liabilities......................................................         415.8              593.9
                                                                                ----------------   -----------------
        Total liabilities......................................................       2,128.0            2,596.7
                                                                                ----------------   -----------------

        Partners' Capital......................................................  $    2,711.3       $    3,307.1
                                                                                ================   =================

        Equity in partners' capital included above.............................  $      806.8       $      902.2
        Equity in limited partnership interests not included above.............         201.8              212.8
        Other..................................................................           9.8                8.9
                                                                                ----------------   -----------------
        Carrying Value.........................................................  $    1,018.4       $    1,123.9
                                                                                ================   =================
</TABLE>

<TABLE>
<CAPTION>
                                                                  1996               1995                1994
                                                            -----------------   ----------------   -----------------
                                                                                 (IN MILLIONS)
        <S>                                                 <C>                 <C>                <C>         
        STATEMENTS OF EARNINGS
        Revenues of real estate joint ventures.............  $       348.9       $      463.5       $      537.7
        Revenues of other limited partnership interests....          386.1              242.3              103.4
        Interest expense - third party.....................         (111.0)            (135.3)            (114.9)
        Interest expense - the Company.....................          (30.0)             (41.0)             (36.9)
        Other expenses.....................................         (282.5)            (397.7)            (430.9)
                                                            -----------------   ----------------   -----------------
        Net Earnings.......................................  $       311.5       $      131.8       $       58.4
                                                            =================   ================   =================
        Equity in net earnings included above..............  $        73.9       $       49.1       $       18.9
        Equity in net earnings of limited partnerships
          interests not included above.....................           35.8               44.8               25.3
        Other..............................................             .9                1.0                1.8
                                                            -----------------   ----------------   -----------------
        Total Equity in Net Earnings.......................  $       110.6       $       94.9       $       46.0
                                                            =================   ================   =================
</TABLE>

                                      F-18
<PAGE>

 5)     NET INVESTMENT INCOME AND INVESTMENT GAINS (LOSSES)

        The sources of net investment income are summarized as follows:

<TABLE>
<CAPTION>
                                                   1996               1995                1994
                                             -----------------   ----------------   -----------------
                                                                  (IN MILLIONS)

        <S>                                  <C>                 <C>                <C>         
        Fixed maturities....................  $     1,307.4       $    1,151.1       $    1,036.5
        Mortgage loans on real estate.......          303.0              329.0              385.7
        Equity real estate..................          442.4              560.4              561.8
        Other equity investments............           94.3               76.9               36.1
        Policy loans........................          160.3              144.4              122.7
        Other investment income.............          217.4              273.0              322.4
                                             -----------------   ----------------   -----------------

          Gross investment income...........        2,524.8            2,534.8            2,465.2
                                             -----------------   ----------------   -----------------

          Investment expenses...............          348.9              446.6              466.6
                                             -----------------   ----------------   -----------------

        Net Investment Income...............  $     2,175.9       $    2,088.2       $    1,998.6
                                             =================   ================   =================

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

<TABLE>
<CAPTION>
                                                                  1996               1995                1994
                                                            -----------------   ----------------   -----------------
                                                                                 (IN MILLIONS)

        <S>                                                 <C>                 <C>                <C>          
        Fixed maturities...................................  $        60.5       $      119.9       $      (14.3)
        Mortgage loans on real estate......................          (27.3)             (40.2)             (43.1)
        Equity real estate.................................          (79.7)             (86.6)              20.6
        Other equity investments...........................           18.9               12.8               75.9
        Issuance and sales of Alliance Units...............           20.6                -                 52.4
        Other..............................................           (2.8)               (.6)                .3
                                                            -----------------   ----------------   -----------------
        Investment (Losses) Gains, Net.....................  $        (9.8)      $        5.3       $       91.8
                                                            =================   ================   =================
</TABLE>

        Writedowns of fixed maturities amounted to $29.9 million,  $46.7 million
        and $30.8 million for 1996, 1995 and 1994, respectively,  and writedowns
        of  equity  real  estate  subsequent  to the  adoption  of SFAS No.  121
        amounted to $23.7 million for the year ended December 31, 1996.

        For 1996,  1995 and 1994,  respectively,  proceeds  received on sales of
        fixed  maturities  classified as available for sale amounted to $8,353.5
        million,  $8,206.0 million and $5,253.9  million.  Gross gains of $154.2
        million,  $211.4  million and $65.2  million  and gross  losses of $92.7
        million, $64.2 million and $50.8 million, respectively, were realized on
        these sales. The change in unrealized  investment (losses) gains related
        to fixed maturities  classified as available for sale for 1996, 1995 and
        1994  amounted  to  $(258.0)  million,  $1,077.2  million  and  $(742.2)
        million, respectively.

        During  each  of 1995  and  1994,  one  security  classified  as held to
        maturity was sold.  During the eleven months ended November 30, 1995 and
        the  year  ended  December  31,  1994,  respectively,   twelve  and  six
        securities  so  classified  were  transferred  to the available for sale
        portfolio.  All  actions  were  taken  as  a  result  of  a  significant
        deterioration in creditworthiness.  The aggregate amortized costs of the
        securities  sold were $1.0  million  and  $19.9  million  with a related
        investment  gain of $-0- million and $.8 million  recognized in 1995 and
        1994,  respectively;  the  aggregate  amortized  cost of the  securities
        transferred  was $116.0 million and $42.8 million with gross  unrealized
        investment   losses  of  $3.2  million  and  $3.1  million   charged  to
        consolidated  shareholder's  equity for the eleven months ended November
        30, 1995 and the year ended December 31,

                                      F-19
<PAGE>

        1994,  respectively.  On  December  1,  1995,  the  Company  transferred
        $4,794.9  million of  securities  classified  as held to maturity to the
        available for sale  portfolio.  As a result,  unrealized  gains on fixed
        maturities  increased  $395.6 million,  offset by DAC of $126.5 million,
        amounts  attributable to participating  group annuity contracts of $39.2
        million and deferred Federal income taxes of $80.5 million.

        For 1996,  1995 and 1994,  investment  results passed through to certain
        participating   group   annuity   contracts  as  interest   credited  to
        policyholders'  account  balances  amounted  to $136.7  million,  $131.2
        million and $175.8 million, respectively.

        In  1996,  Alliance  acquired  the  business  of  Cursitor-Eaton   Asset
        Management   Company  and  Cursitor   Holdings  Limited   (collectively,
        "Cursitor")  for  approximately   $159.0  million.  The  purchase  price
        consisted of $94.3 million in cash,  1.8 million of Alliance's  publicly
        traded units  ("Alliance  Units"),  6% notes  aggregating  $21.5 million
        payable   ratably   over  four   years,   and   substantial   additional
        consideration  which will be determined  at a later date.  The excess of
        the purchase price,  including  acquisition costs and minority interest,
        over the fair value of Cursitor's  net assets  acquired  resulted in the
        recognition  of  intangible  assets  consisting  of  costs  assigned  to
        contracts  acquired and  goodwill of  approximately  $122.8  million and
        $38.3  million,  respectively,   which  are  being  amortized  over  the
        estimated useful lives of 20 years. The Company recognized an investment
        gain of $20.6  million as a result of the issuance of Alliance  Units in
        this  transaction.  At December 31,  1996,  the  Company's  ownership of
        Alliance Units was approximately 57.3%.

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

        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>
                                                                  1996               1995                1994
                                                            -----------------   ----------------   -----------------
                                                                                 (IN MILLIONS)

        <S>                                                 <C>                 <C>                <C>         
        Balance, beginning of year as restated.............  $       396.5       $     (220.5)      $      144.6
        Changes in unrealized investment (losses) gains....         (297.6)           1,198.9             (856.7)
        Changes in unrealized investment losses
          (gains) attributable to:
            Participating group annuity contracts..........            -                (78.1)              40.8
            DAC............................................           42.3             (216.8)             273.6
            Deferred Federal income taxes..................           48.7             (287.0)             177.2
                                                            -----------------   ----------------   -----------------
        Balance, End of Year...............................  $       189.9       $      396.5       $     (220.5)
                                                            =================   ================   =================
        Balance, end of year comprises:
          Unrealized investment gains (losses) on:
            Fixed maturities...............................  $       357.8       $      615.9       $     (461.3)
            Other equity investments.......................           31.6               31.1                7.7
            Other, principally Closed Block................           53.1               93.1               (5.1)
                                                            -----------------   ----------------   -----------------
              Total........................................          442.5              740.1             (458.7)
          Amounts of unrealized investment (gains)
            losses attributable to:
              Participating group annuity contracts........          (72.2)             (72.2)               5.9
              DAC..........................................          (52.0)             (94.3)             122.4
              Deferred Federal income taxes................         (128.4)            (177.1)             109.9
                                                            -----------------   ----------------   -----------------
        Total..............................................  $       189.9       $      396.5       $     (220.5)
                                                            =================   ================   =================
</TABLE>

                                      F-20
<PAGE>

 6)     CLOSED BLOCK

        Summarized financial information of the Closed Block follows:

<TABLE>
<CAPTION>
                                                                                     DECEMBER 31,
                                                                         --------------------------------------
                                                                               1996                 1995
                                                                         -----------------    -----------------
                                                                                     (IN MILLIONS)
        <S>                                                              <C>                  <C>         
        Assets
        Fixed Maturities:
          Available for sale, at estimated fair value (amortized cost,
            $3,820.7 and $3,662.8)......................................  $    3,889.5         $    3,896.2
        Mortgage loans on real estate...................................       1,380.7              1,368.8
        Policy loans....................................................       1,765.9              1,797.2
        Cash and other invested assets..................................         336.1                440.9
        DAC.............................................................         876.5                792.6
        Other assets....................................................         246.3                286.4
                                                                         -----------------    -----------------
        Total Assets....................................................  $    8,495.0         $    8,582.1
                                                                         =================    =================

        Liabilities
        Future policy benefits and policyholders' account balances......  $    8,999.7         $    8,923.5
        Other liabilities...............................................          91.6                297.9
                                                                         -----------------    -----------------
        Total Liabilities...............................................  $    9,091.3         $    9,221.4
                                                                         =================    =================
</TABLE>

<TABLE>
<CAPTION>
                                                                  1996               1995                1994
                                                            -----------------   ----------------   -----------------
                                                                                 (IN MILLIONS)
        <S>                                                 <C>                 <C>                <C>         
        Revenues
        Premiums and other revenue.........................  $       724.8       $      753.4       $      798.1
        Investment income (net of investment
          expenses of $27.3, $26.7 and $19.0)..............          546.6              538.9              523.0
        Investment losses, net.............................           (5.5)             (20.2)             (24.0)
                                                            -----------------   ----------------   -----------------
              Total revenues...............................        1,265.9            1,272.1            1,297.1
                                                            -----------------   ----------------   -----------------
        Benefits and Other Deductions
        Policyholders' benefits and dividends..............        1,106.3            1,077.6            1,121.6
        Other operating costs and expenses.................           34.6               51.3               38.5
                                                            -----------------   ----------------   -----------------
              Total benefits and other deductions..........        1,140.9            1,128.9            1,160.1
                                                            -----------------   ----------------   -----------------
        Contribution from the Closed Block.................  $       125.0       $      143.2       $      137.0
                                                            =================   ================   =================
</TABLE>

        In the fourth quarter of 1996,  the Company  adopted SFAS No. 120, which
        prescribes the accounting  for individual  participating  life insurance
        contracts,  most  of  which  are  included  in  the  Closed  Block.  The
        implementation of SFAS No. 120 resulted in an increase (decrease) in the
        contribution  from the Closed Block of $27.5 million,  $18.8 million and
        $(14.0) million in 1996, 1995 and 1994, respectively.

        The fixed  maturity  portfolio,  based on amortized  cost,  includes $.4
        million and $4.3 million at December 31, 1996 and 1995, respectively, of
        restructured  securities  which includes problem fixed maturities of $.3
        million and $1.9 million, respectively.

                                      F-21
<PAGE>

        During  the  eleven  months  ended   November  30,  1995,  one  security
        classified as held to maturity was sold and ten securities classified as
        held to maturity were  transferred to the available for sale  portfolio.
        All actions resulted from significant deterioration in creditworthiness.
        The amortized cost of the security sold was $4.2 million.  The aggregate
        amortized  cost of the  securities  transferred  was $81.3  million with
        gross unrealized investment losses of $.1 million transferred to equity.
        At December 1, 1995,  $1,750.7 million of securities  classified as held
        to maturity were  transferred to the available for sale portfolio.  As a
        result,  unrealized  gains of $88.5  million  on fixed  maturities  were
        recognized, offset by DAC amortization of $52.6 million.

        At December 31, 1996 and 1995, problem mortgage loans on real estate had
        an amortized cost of $4.3 million and $36.5 million,  respectively,  and
        mortgage  loans on real  estate  for which the  payment  terms have been
        restructured had an amortized cost of $114.2 million and $137.7 million,
        respectively.  At December 31, 1996 and 1995, the restructured  mortgage
        loans on real estate  amount  included  $.7  million  and $8.8  million,
        respectively, of problem mortgage loans on real estate.

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

<TABLE>
<CAPTION>
                                                                              DECEMBER 31,
                                                                   ------------------------------------
                                                                        1996                1995
                                                                   ----------------   -----------------
                                                                              (IN MILLIONS)

        <S>                                                        <C>                <C>
        Impaired mortgage loans with provision for losses.........  $       128.1      $       106.8
        Impaired mortgage loans with no provision for losses......             .6               10.1
                                                                   ----------------   -----------------
        Recorded investment in impaired mortgages.................          128.7              116.9
        Provision for losses......................................           12.9               17.9
                                                                   ----------------   -----------------
        Net Impaired Mortgage Loans...............................  $       115.8      $        99.0
                                                                   ================   =================
</TABLE>

        During 1996 and 1995, respectively,  the Closed Block's average recorded
        investment  in  impaired  mortgage  loans was $153.8  million and $146.9
        million,  respectively.  Interest  income  recognized on these  impaired
        mortgage loans totaled $10.9 million and $5.9 million for 1996 and 1995,
        respectively,  including  $4.7 million and $1.3 million  recognized on a
        cash basis.

        Valuation  allowances  amounted to $13.8  million  and $18.4  million on
        mortgage  loans on real  estate  and $3.7  million  and $4.3  million on
        equity  real  estate  at  December  31,  1996  and  1995,  respectively.
        Writedowns of fixed maturities amounted to $12.8 million,  $16.8 million
        and $15.9 million for 1996, 1995 and 1994,  respectively.  As of January
        1, 1996,  the  adoption of SFAS No. 121 resulted in the  recognition  of
        impairment losses of $5.6 million on real estate held and used.

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

                                      F-22
<PAGE>

 7)     DISCONTINUED OPERATIONS

        Summarized financial information of the GIC Segment follows:

<TABLE>
<CAPTION>
                                                             DECEMBER 31,
                                                 --------------------------------------
                                                       1996                 1995
                                                 -----------------    -----------------
                                                             (IN MILLIONS)
        <S>                                      <C>                  <C>         
        Assets
        Mortgage loans on real estate...........  $    1,111.1         $    1,485.8
        Equity real estate......................         925.6              1,122.1
        Other invested assets...................         474.0                665.2
        Other assets............................         226.1                579.3
                                                 -----------------    -----------------
        Total Assets............................  $    2,736.8         $    3,852.4
                                                 =================    =================

        Liabilities
        Policyholders' liabilities..............  $    1,335.9         $    1,399.8
        Allowance for future losses.............         262.0                164.2
        Amounts due to continuing operations....         996.2              2,097.1
        Other liabilities.......................         142.7                191.3
                                                 -----------------    -----------------
        Total Liabilities.......................  $    2,736.8         $    3,852.4
                                                 =================    =================
</TABLE>

<TABLE>
<CAPTION>
                                                                  1996               1995                1994
                                                            -----------------   ----------------   -----------------
                                                                                 (IN MILLIONS)
        <S>                                                 <C>                 <C>                <C>       
        Revenues
        Investment income (net of investment expenses
          of $127.5, $153.1 and $183.3)....................  $       245.4       $      323.6       $      394.3
        Investment (losses) gains, net.....................          (18.9)             (22.9)              26.8
        Policy fees, premiums and other income.............             .2                 .7                 .4
                                                            -----------------   ----------------   -----------------
        Total revenues.....................................          226.7              301.4              421.5
        Benefits and other deductions......................          250.4              326.5              443.2
        Losses charged to allowance for future losses......          (23.7)             (25.1)             (21.7)
                                                            -----------------   ----------------   -----------------
        Pre-tax loss from operations.......................            -                  -                  -
        Pre-tax loss from strengthening of the
          allowance for future losses......................         (129.0)               -                  -
        Federal income tax benefit.........................           45.2                -                  -
                                                            -----------------   ----------------   -----------------
        Loss from Discontinued Operations..................  $       (83.8)      $        -         $        -
                                                            =================   ================   =================
</TABLE>

        In  1991,   management  adopted  a  plan  to  discontinue  the  business
        operations  of the GIC  Segment  consisting  of group  non-participating
        Wind-Up Annuities and the GIC lines of business.  The loss allowance and
        premium  deficiency  reserve of $569.6 million provided for in 1991 were
        based on management's best judgment at that time.

        The  Company's  quarterly  process for  evaluating  the loss  provisions
        applies  the current  period's  results of the  discontinued  operations
        against  the  allowance,  re-estimates  future  losses,  and adjusts the
        provisions,  if  appropriate.  Additionally,  as part  of the  Company's
        annual planning  process which takes place in the fourth quarter of each
        year,  investment and benefit cash flow projections are prepared.  These
        updated assumptions and estimates resulted in the need to strengthen the
        loss  provisions by $129.0  million,  resulting in a post-tax  charge of
        $83.8 million to discontinued  operations' results in the fourth quarter
        of 1996.

                                      F-23
<PAGE>

        Management  believes the loss  provisions for Wind-Up  Annuities and GIC
        contracts  at December  31, 1996 are  adequate to provide for all future
        losses;  however,  the  determination  of loss  provisions  continues to
        involve  numerous  estimates  and  subjective  judgments  regarding  the
        expected performance of discontinued operations investment assets. There
        can be no  assurance  the losses  provided  for will not differ from the
        losses  ultimately  realized.  To the  extent  actual  results or future
        projections  of the  discontinued  operations  differ from  management's
        current best estimates and assumptions  underlying the loss  provisions,
        the  difference  would be reflected in the  consolidated  statements  of
        earnings  in  discontinued  operations.  In  particular,  to the  extent
        income, sales proceeds and holding periods for equity real estate differ
        from management's previous assumptions, periodic adjustments to the loss
        provisions are likely to result.

        In January 1995, continuing  operations  transferred $1,215.4 million in
        cash to the GIC  Segment  in  settlement  of its  obligation  to provide
        assets to fund the accumulated deficit of the GIC Segment. Subsequently,
        the  GIC  Segment  remitted  $1,155.4  million  in  cash  to  continuing
        operations in partial  repayment of  borrowings  by the GIC Segment.  No
        gains or losses were  recognized on these  transactions.  Amounts due to
        continuing  operations  at  December  31,  1996,  consisted  of $1,080.0
        million borrowed by the discontinued GIC Segment offset by $83.8 million
        representing an obligation of continuing operations to provide assets to
        fund the accumulated deficit of the GIC Segment.

        Investment  income included $88.2 million of interest income for 1994 on
        amounts due from continuing  operations.  Benefits and other  deductions
        include  $114.3  million,  $154.6 million and $219.7 million of interest
        expense related to amounts borrowed from continuing  operations in 1996,
        1995 and 1994, respectively.

        Valuation  allowances  amounted  to $9.0  million  and $19.2  million on
        mortgage  loans on real estate and $20.4  million  and $77.9  million on
        equity real estate at December  31, 1996 and 1995,  respectively.  As of
        January 1, 1996,  the  adoption of SFAS No. 121 resulted in a release of
        existing valuation allowances of $71.9 million on equity real estate and
        recognition  of  impairment  losses of $69.8 million on real estate held
        and used.  Writedowns of fixed maturities amounted to $1.6 million, $8.1
        million and $17.8  million  for 1996,  1995 and 1994,  respectively  and
        writedowns of equity real estate  subsequent to the adoption of SFAS No.
        121 amounted to $12.3 million for 1996.

        The fixed maturity  portfolio,  based on amortized  cost,  includes $6.2
        million and $15.1  million at December 31, 1996 and 1995,  respectively,
        of  restructured   securities.   These  amounts  include  problem  fixed
        maturities  of $.5  million and $6.1  million at  December  31, 1996 and
        1995, respectively.

        At December 31, 1996 and 1995, problem mortgage loans on real estate had
        amortized  costs of $7.9 million and $35.4  million,  respectively,  and
        mortgage  loans on real  estate  for which the  payment  terms have been
        restructured  had amortized  costs of $208.1 million and $289.3 million,
        respectively.

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

<TABLE>
<CAPTION>
                                                                            DECEMBER 31,
                                                                 ------------------------------------
                                                                      1996                1995
                                                                 ----------------   -----------------
                                                                            (IN MILLIONS)
        <S>                                                      <C>                <C>          
        Impaired mortgage loans with provision for losses.......  $        83.5      $       105.1
        Impaired mortgage loans with no provision for losses....           15.0               18.2
                                                                 ----------------   -----------------
        Recorded investment in impaired mortgages...............           98.5              123.3
        Provision for losses....................................            8.8               17.7
                                                                 ----------------   -----------------
        Net Impaired Mortgage Loans.............................  $        89.7      $       105.6
                                                                 ================   =================
</TABLE>

                                      F-24
<PAGE>

        During 1996 and 1995, the GIC Segment's  average recorded  investment in
        impaired   mortgage  loans  was  $134.8  million  and  $177.4   million,
        respectively.  Interest  income  recognized on these  impaired  mortgage
        loans  totaled  $10.1  million  and $4.5  million  for  1996  and  1995,
        respectively,  including  $7.5 million and $.4 million  recognized  on a
        cash basis.

        At December  31, 1996 and 1995,  the GIC Segment had $263.0  million and
        $310.9 million, respectively, of real estate acquired in satisfaction of
        debt.

8)      SHORT-TERM AND LONG-TERM DEBT

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

<TABLE>
<CAPTION>
                                                                        DECEMBER 31,
                                                            --------------------------------------
                                                                  1996                 1995
                                                            -----------------    -----------------
                                                                        (IN MILLIONS)

        <S>                                                 <C>                  <C>       
        Short-term debt....................................  $      174.1         $        -
                                                            -----------------    -----------------
        Long-term debt:
        Equitable Life:
          6.95% surplus notes scheduled to mature 2005.....         399.4                399.3
          7.70% surplus notes scheduled to mature 2015.....         199.6                199.6
          Eurodollar notes, 10.5% due 1997.................           -                   76.2
          Zero coupon note, 11.25% due 1997................           -                  120.1
          Other............................................            .5                 16.3
                                                            -----------------    -----------------
              Total Equitable Life.........................         599.5                811.5
                                                            -----------------    -----------------
        Wholly Owned and Joint Venture Real Estate:
          Mortgage notes, 4.92% - 12.50% due through 2006..         968.6              1,084.4
                                                            -----------------    -----------------
        Alliance:
          Other............................................          24.7                  3.4
                                                            -----------------    -----------------
        Total long-term debt...............................       1,592.8              1,899.3
                                                            -----------------    -----------------
        Total Short-term and Long-term Debt................  $    1,766.9         $    1,899.3
                                                            =================    =================
</TABLE>

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

        Equitable  Life has a $350.0 million bank credit  facility  available to
        fund  short-term  working capital needs and to facilitate the securities
        settlement  process.  The  credit  facility  consists  of two  types  of
        borrowing  options with varying  interest rates.  The interest rates are
        based on external  indices  dependent  on the type of  borrowing  and at
        December 31, 1996 range from 5.73% (the London  Interbank  Offering Rate
        ("LIBOR") plus 22.5 basis points) to 8.25% (the prime rate).  There were
        no borrowings  outstanding  under this bank credit  facility at December
        31, 1996.

                                      F-25
<PAGE>

        Equitable  Life has a  commercial  paper  program with an issue limit of
        $500.0 million. This program is available for general corporate purposes
        used to support  Equitable  Life's  liquidity  needs and is supported by
        Equitable Life's existing $350.0 million five-year bank credit facility.
        There were no borrowings  outstanding under this program at December 31,
        1996.

        In February 1996,  Alliance entered into a new $250.0 million  five-year
        revolving  credit  facility  with a group of banks  which  replaced  its
        $100.0  million   revolving  credit  facility  and  its  $100.0  million
        commercial  paper  back-up  revolving  credit  facility.  Under  the new
        revolving credit facility, the interest rate, at the option of Alliance,
        is a floating  rate  generally  based upon a defined  prime rate, a rate
        related  to the LIBOR or the  Federal  Funds  rate.  A  facility  fee is
        payable on the total  facility.  The revolving  credit  facility will be
        used to provide back-up  liquidity for commercial paper to be used under
        Alliance's $100.0 million  commercial paper program,  to fund commission
        payments  to  financial  intermediaries  for the  sale of  Class B and C
        shares under Alliance's mutual fund distribution system, and for general
        working  capital  purposes.  As of December 31,  1996,  Alliance had not
        issued any commercial  paper under its $100.0 million  commercial  paper
        program  and  there  were no  borrowings  outstanding  under  Alliance's
        revolving credit facility.

        At December 31, 1996, long-term debt expected to mature in 1997 totaling
        $174.1 million was reclassified as short-term debt.

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

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

        On December 18, 1995,  Equitable Life issued, in accordance with Section
        1307 of the New York  Insurance  Law,  $400.0  million of surplus  notes
        having an interest rate of 6.95%  scheduled to mature in 2005 and $200.0
        million of surplus notes having an interest  rate of 7.70%  scheduled to
        mature  in 2015  (together,  the  "Surplus  Notes").  Proceeds  from the
        issuance  of the  Surplus  Notes  were  $596.6  million,  net of related
        issuance costs.  The unamortized  discount on the Surplus Notes was $1.0
        million at December  31,  1996.  Payments of interest on or principal of
        the Surplus Notes are subject to prior approval by the Superintendent.

        The Company has pledged real estate, mortgage loans, cash and securities
        amounting to $1,406.4  million and $1,629.7 million at December 31, 1996
        and 1995, respectively, as collateral for certain long-term debt.

        At December 31, 1996,  aggregate  maturities of the long-term debt based
        on required  principal  payments at maturity for 1997 and the succeeding
        four years are $494.9  million,  $316.7  million,  $19.7  million,  $5.4
        million, $0 million, respectively, and $946.7 million thereafter.

 9)     FEDERAL INCOME TAXES

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

<TABLE>
<CAPTION>
                                                       1996               1995                1994
                                                 -----------------   ----------------   -----------------
                                                                      (IN MILLIONS)
        <S>                                      <C>                 <C>                <C>         
        Federal income tax expense (benefit):
          Current...............................  $        97.9       $      (11.7)      $        4.0
          Deferred..............................          (88.2)             132.2               96.2
                                                 -----------------   ----------------   -----------------
        Total...................................  $         9.7       $      120.5       $      100.2
                                                 =================   ================   =================
</TABLE>

                                      F-26
<PAGE>

        The Federal income taxes  attributable  to  consolidated  operations are
        different from the amounts determined by multiplying the earnings before
        Federal  income  taxes and  minority  interest 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>
                                                       1996               1995                1994
                                                 -----------------   ----------------   -----------------
                                                                      (IN MILLIONS)
        <S>                                      <C>                 <C>                <C>         
        Expected Federal income tax expense.....  $        73.0       $      173.7       $      154.5
        Non-taxable minority interest...........          (28.6)             (22.0)             (17.6)
        Differential earnings amount............            -                  -                (16.8)
        Adjustment of tax audit reserves........            6.9                4.1               (4.6)
        Equity in unconsolidated subsidiaries...          (32.3)             (19.4)             (12.5)
        Other...................................           (9.3)             (15.9)              (2.8)
                                                 -----------------   ----------------   -----------------
        Federal Income Tax Expense..............  $         9.7       $      120.5       $      100.2
                                                 =================   ================   =================
</TABLE>

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

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

<TABLE>
<CAPTION>
                                                       DECEMBER 31, 1996                  December 31, 1995
                                                ---------------------------------  ---------------------------------
                                                    ASSETS         LIABILITIES         Assets         Liabilities
                                                ---------------  ----------------  ---------------   ---------------
                                                                           (IN MILLIONS)
        <S>                                     <C>              <C>               <C>               <C>        
        DAC, reserves and reinsurance..........  $       -        $      166.0      $        -        $     304.4
        Investments............................          -               328.6               -              326.9
        Compensation and related benefits......        259.2               -               293.0              -
        Other..................................          -                 1.8               -               32.3
                                                ---------------  ----------------  ---------------   ---------------
        Total..................................  $     259.2      $      496.4      $      293.0      $     663.6
                                                ===============  ================  ===============   ===============
</TABLE>

        The deferred Federal income taxes 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>
                                                     1996               1995                1994
                                               -----------------   ----------------   -----------------
                                                                    (IN MILLIONS)
        <S>                                    <C>                 <C>                <C>         
        DAC, reserves and reinsurance.........  $      (156.2)      $       63.3       $       12.0
        Investments...........................           78.6               13.0               89.3
        Compensation and related benefits.....           22.3               30.8               10.0
        Other.................................          (32.9)              25.1              (15.1)
                                               -----------------   ----------------   -----------------
        Deferred Federal Income Tax
          (Benefit) Expense...................  $       (88.2)      $      132.2       $       96.2
                                               =================   ================   =================
</TABLE>

                                      F-27
<PAGE>

        The Internal  Revenue Service is in the process of examining the Holding
        Company's  consolidated  Federal  income tax  returns for the years 1989
        through  1991.  Management  believes  these audits will have no material
        adverse effect on the Company's results of operations.

10)     REINSURANCE AGREEMENTS

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

<TABLE>
<CAPTION>
                                                                  1996               1995                1994
                                                            -----------------   ----------------   -----------------
                                                                                 (IN MILLIONS)
        <S>                                                 <C>                 <C>                <C>         
        Direct premiums....................................  $       461.4       $      474.2       $      476.7
        Reinsurance assumed................................          177.5              171.3              180.5
        Reinsurance ceded..................................          (41.3)             (38.7)             (31.6)
                                                            -----------------   ----------------   -----------------
        Premiums...........................................  $       597.6       $      606.8       $      625.6
                                                            =================   ================   =================
        Universal Life and Investment-type Product
          Policy Fee Income Ceded..........................  $        48.2       $       44.0       $       27.5
                                                            =================   ================   =================
        Policyholders' Benefits Ceded......................  $        54.1       $       48.9       $       20.7
                                                            =================   ================   =================
        Interest Credited to Policyholders' Account
          Balances Ceded...................................  $        32.3       $       28.5       $       25.4
                                                            =================   ================   =================
</TABLE>

        Effective  January 1, 1994, all in force business above $5.0 million was
        reinsured.   During  1996,  the  Company's   retention  limit  on  joint
        survivorship  policies was  increased to $15.0  million.  The  Insurance
        Group also reinsures the entire risk on certain substandard underwriting
        risks as well as in certain other cases.

        The Insurance  Group cedes 100% of its group life and health business to
        a third party  insurance  company.  Premiums ceded totaled $2.4 million,
        $260.6 million and $241.0 million for 1996, 1995 and 1994, respectively.
        Ceded  death and  disability  benefits  totaled  $21.2  million,  $188.1
        million  and  $235.5  million  for 1996,  1995 and  1994,  respectively.
        Insurance liabilities ceded totaled $652.4 million and $724.2 million at
        December 31, 1996 and 1995, respectively.

11)     EMPLOYEE BENEFIT PLANS

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

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

<TABLE>
<CAPTION>
                                                                  1996               1995                1994
                                                            -----------------   ----------------   -----------------
                                                                                 (IN MILLIONS)
        <S>                                                 <C>                 <C>                <C>         
        Service cost.......................................  $        33.8       $       30.0       $       30.3
        Interest cost on projected benefit obligations.....          120.8              122.0              111.0
        Actual return on assets............................         (181.4)            (309.2)              24.4
        Net amortization and deferrals.....................           43.4              155.6             (142.5)
                                                            -----------------   ----------------   -----------------
        Net Periodic Pension Cost (Credit).................  $        16.6       $       (1.6)      $       23.2
                                                            =================   ================   =================
</TABLE>

                                      F-28
<PAGE>

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

<TABLE>
<CAPTION>
                                                                              DECEMBER 31,
                                                                   ------------------------------------
                                                                        1996                1995
                                                                   ----------------   -----------------
                                                                              (IN MILLIONS)
        <S>                                                        <C>                <C>         
        Actuarial present value of obligations:
          Vested..................................................  $    1,672.2       $    1,642.4
          Non-vested..............................................          10.1               10.9
                                                                   ----------------   -----------------
        Accumulated Benefit Obligation............................  $    1,682.3       $    1,653.3
                                                                   ================   =================
        Plan assets at fair value.................................  $    1,626.0       $    1,503.8
        Projected benefit obligation..............................       1,765.5            1,743.0
                                                                   ----------------   -----------------
        Projected benefit obligation in excess of plan assets.....        (139.5)            (239.2)
        Unrecognized prior service cost...........................         (17.9)             (25.5)
        Unrecognized net loss from past experience different
          from that assumed.......................................         280.0              368.2
        Unrecognized net asset at transition......................           4.7               (7.3)
        Additional minimum liability..............................         (19.3)             (51.9)
                                                                   ----------------   -----------------
        Prepaid Pension Cost......................................  $      108.0       $       44.3
                                                                   ================   =================
</TABLE>

        The  discount  rate and rate of increase in future  compensation  levels
        used in  determining  the actuarial  present value of projected  benefit
        obligations were 7.5% and 4.25%, respectively,  at December 31, 1996 and
        7.25% and 4.50%,  respectively,  at December 31, 1995.  As of January 1,
        1996 and 1995,  the expected  long-term rate of return on assets for the
        retirement plan was 10.25% and 11%, respectively.

        The  Company  recorded,  as a  reduction  of  shareholder's  equity,  an
        additional minimum pension liability of $12.9 million and $35.1 million,
        net  of  Federal   income   taxes,   at  December  31,  1996  and  1995,
        respectively,   representing  the  excess  of  the  accumulated  benefit
        obligation  over  the fair  value of plan  assets  and  accrued  pension
        liability.

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

        Prior to 1987, the qualified plan funded participants'  benefits through
        the purchase of non-participating annuity contracts from Equitable Life.
        Benefit payments under these contracts were approximately $34.7 million,
        $36.4 million and $38.1 million for 1996, 1995 and 1994, respectively.

        The  Company  provides  certain  medical  and  life  insurance  benefits
        (collectively,  "postretirement  benefits")  for  qualifying  employees,
        managers and agents  retiring from the Company on or after attaining age
        55 who have at least 10 years of service.  The life  insurance  benefits
        are related to age and salary at retirement. The costs of postretirement
        benefits are  recognized in accordance  with the  provisions of SFAS No.
        106. The Company  continues to fund  postretirement  benefits costs on a
        pay-as-you-go  basis and,  for 1996,  1995 and 1994,  the  Company  made
        estimated  postretirement  benefits  payments  of $18.9  million,  $31.1
        million and $29.8 million, respectively.

                                      F-29
<PAGE>

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

<TABLE>
<CAPTION>
                                                                  1996               1995                1994
                                                            -----------------   ----------------   -----------------
                                                                                 (IN MILLIONS)
        <S>                                                 <C>                 <C>                <C>         
        Service cost.......................................  $         5.3       $        4.0       $        3.9
        Interest cost on accumulated postretirement
          benefits obligation..............................           34.6               34.7               28.6
        Net amortization and deferrals.....................            2.4               (2.3)              (3.9)
                                                            -----------------   ----------------   -----------------
        Net Periodic Postretirement Benefits Costs.........  $        42.3       $       36.4       $       28.6
                                                            =================   ================   =================
</TABLE>

<TABLE>
<CAPTION>
                                                                              DECEMBER 31,
                                                                   ------------------------------------
                                                                        1996                1995
                                                                   ----------------   -----------------
                                                                              (IN MILLIONS)
        <S>                                                        <C>                <C>         
        Accumulated postretirement benefits obligation:
          Retirees................................................  $      381.8       $      391.8
          Fully eligible active plan participants.................          50.7               50.4
          Other active plan participants..........................          60.7               64.2
                                                                   ----------------   -----------------
                                                                           493.2              506.4
        Unrecognized prior service cost...........................          50.5               56.3
        Unrecognized net loss from past experience different
          from that assumed and from changes in assumptions.......        (150.5)            (181.3)
                                                                   ----------------   -----------------
        Accrued Postretirement Benefits Cost......................  $      393.2       $      381.4
                                                                   ================   =================
</TABLE>

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

        The  assumed   health  care  cost  trend  rate  used  in  measuring  the
        accumulated   postretirement  benefits  obligation  was  9.5%  in  1996,
        gradually  declining  to 3.5% in the  year  2009  and in 1995  was  10%,
        gradually  declining to 3.5% in the year 2008. The discount rate used in
        determining the accumulated postretirement benefits obligation was 7.50%
        and 7.25% at December 31, 1996 and 1995, respectively.

        If the health care cost trend rate assumptions were increased by 1%, the
        accumulated  postretirement  benefits obligation as of December 31, 1996
        would be  increased  7%.  The  effect  of this  change on the sum of the
        service cost and interest cost would be an increase of 8%.

12)     DERIVATIVES AND FAIR VALUE OF FINANCIAL INSTRUMENTS

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

        The Insurance Group primarily uses derivatives for asset/liability  risk
        management and for hedging individual securities. Derivatives mainly are
        utilized to reduce the  Insurance  Group's  exposure  to  interest  rate
        fluctuations.  Accounting for interest rate swap  transactions  is on an
        accrual   basis.   Gains  and  losses  related  to  interest  rate  swap
        transactions are amortized as yield  adjustments over the remaining life
        of the underlying  hedged  security.  Income and expense  resulting from
        interest rate swap  activities are reflected in net  investment  income.
        The  notional  amount of  matched  interest  rate swaps  outstanding  at
        December 31, 1996 was $649.9  million.  The average  unexpired  terms at
        December 31, 1996 range from 2.2 to 2.7 years. At December 31, 1996, the
        cost of  terminating  outstanding  matched  swaps in a loss position was
        $8.3 million and the unrealized  gain on outstanding  matched swaps in a
        gain  position  was $11.4  million.  The  Company  has no  intention  of
        terminating  these  contracts  prior to maturity.  During 1996, 1995 and
        1994, net gains (losses) of $.2 million, $1.4 million and $(.2) million,
        respectively, were recorded in connection with

                                      F-30
<PAGE>

        interest rate swap activity.  Equitable Life has implemented an interest
        rate cap program designed to hedge crediting rates on interest-sensitive
        individual  annuities  contracts.  The outstanding  notional  amounts at
        December 31, 1996 of contracts  purchased and sold were $5,050.0 million
        and $500.0 million, respectively. The net premium paid by Equitable Life
        on these contracts was $22.5 million and is being amortized ratably over
        the  contract  periods  ranging  from 3 to 5 years.  Income and  expense
        resulting  from this program are  reflected as an adjustment to interest
        credited to policyholders' account balances.

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

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

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

        Certain  financial  instruments  are  excluded,  particularly  insurance
        liabilities  other than financial  guarantees and investment  contracts.
        Fair market  value of  off-balance-sheet  financial  instruments  of the
        Insurance Group was not material at December 31, 1996 and 1995.

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

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

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

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

                                      F-31
<PAGE>

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

<TABLE>
<CAPTION>
                                                                          DECEMBER 31,
                                                --------------------------------------------------------------------
                                                              1996                               1995
                                                ---------------------------------  ---------------------------------
                                                   CARRYING         ESTIMATED         Carrying         Estimated
                                                    VALUE          FAIR VALUE          Value           Fair Value
                                                ---------------  ----------------  ---------------   ---------------
                                                                        (IN MILLIONS)
        <S>                                      <C>              <C>               <C>               <C>         
        Consolidated Financial Instruments:
        -----------------------------------
        Mortgage loans on real estate..........  $    3,133.0     $     3,394.6     $     3,638.3     $    3,973.6
        Other joint ventures...................         467.0             467.0             492.7            492.7
        Policy loans...........................       2,196.1           2,221.6           1,976.4          2,057.5
        Policyholders' account balances:
          Association plans....................          78.1              77.3             101.0            100.0
          Group annuity contracts..............       2,141.0           1,954.0           2,335.0          2,395.0
          SPDA.................................       1,062.7           1,065.7           1,265.8          1,272.0
          Annuities certain and SCNILC.........         654.9             736.2             646.4            716.7
        Long-term debt.........................       1,592.8           1,557.7           1,899.3          1,962.9

        Closed Block Financial Instruments:
        -----------------------------------
        Mortgage loans on real estate..........       1,380.7           1,425.6           1,368.8          1,461.4
        Other equity investments...............         105.0             105.0             151.6            151.6
        Policy loans...........................       1,765.9           1,798.0           1,797.2          1,891.4
        SCNILC liability.......................          30.6              34.9              34.8             39.6

        GIC Segment Financial Instruments:
        ----------------------------------
        Mortgage loans on real estate..........       1,111.1           1,220.3           1,485.8          1,666.1
        Fixed maturities.......................          42.5              42.5             107.4            107.4
        Other equity investments...............         300.5             300.5             455.9            455.9
        Guaranteed interest contracts..........         290.7             300.5             329.0            352.0
        Long-term debt.........................         102.1             102.2             135.1            136.0
</TABLE>

13)     COMMITMENTS AND CONTINGENT LIABILITIES

        The Company  has  provided,  from time to time,  certain  guarantees  or
        commitments  to  affiliates,  investors and others.  These  arrangements
        include commitments by the Company,  under certain  conditions:  to make
        capital  contributions of up to $244.9 million to affiliated real estate
        joint  ventures;   to  provide  equity   financing  to  certain  limited
        partnerships of $205.8 million at December 31, 1996, under existing loan
        or loan commitment agreements; and to provide short-term financing loans
        which at December 31, 1996 totaled $14.6  million.  Management  believes
        the  Company  will not  incur any  material  losses as a result of these
        commitments.

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

        At December 31, 1996,  the Insurance  Group had $51.6 million of letters
        of credit outstanding.

                                      F-32
<PAGE>

14)     LITIGATION

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

        An action entitled Golomb et al. v. The Equitable Life Assurance Society
        of the United  States was filed on January  20,  1995 in New York County
        Supreme Court. The action purports to be brought on behalf of a class of
        persons  insured after 1983 under Lifetime  Guaranteed  Renewable  Major
        Medical  Insurance  Policies issued by Equitable Life (the  "policies").
        The complaint  alleges that premium  increases for these  policies after
        1983,  all of which were filed with and  approved  by the New York State
        Insurance  Department  and certain  other state  insurance  departments,
        breached the terms of the policies,  and that statements in the policies
        and  elsewhere  concerning  premium  increases  constituted   fraudulent
        concealment,  misrepresentations  in violation of New York Insurance Law
        Section 4226 and deceptive practices under New York General Business Law
        Section 349. The  complaint  seeks a  declaratory  judgment,  injunctive
        relief  restricting  the  methods  by  which  Equitable  Life  increases
        premiums  on the  policies  in the  future,  a refund of  premiums,  and
        punitive  damages.  Plaintiffs  also have  indicated that they will seek
        damages in an  unspecified  amount.  Equitable Life moved to dismiss the
        complaint  in its entirety on the grounds that it fails to state a claim
        and that  uncontroverted  documentary  evidence  establishes  a complete
        defense to the claims.  On May 29,  1996,  the New York  County  Supreme
        Court  entered a  judgment  dismissing  the  complaint  with  prejudice.
        Plaintiffs have filed a notice of appeal of that judgment.

        In January 1996,  separate  actions were filed in Pennsylvania and Texas
        state courts  (entitled,  respectively,  Malvin et al. v. The  Equitable
        Life  Assurance  Society of the  United  States and Bowler et al. v. The
        Equitable Life Assurance  Society of the United  States),  making claims
        similar  to those in the New York  action  described  above.  The  Texas
        action  also  claims  that  Equitable  Life   misrepresented   to  Texas
        policyholders that the Texas Insurance Department had approved Equitable
        Life's rate increases.  These actions are asserted on behalf of proposed
        classes of Pennsylvania issued or renewed policyholders and Texas issued
        or renewed  policyholders,  insured under the policies. The Pennsylvania
        and Texas actions seek  compensatory and punitive damages and injunctive
        relief  restricting  the  methods  by  which  Equitable  Life  increases
        premiums  in the future  based on the common law and  statutes  of those
        states.  On February 9, 1996,  Equitable  Life removed the  Pennsylvania
        action,  Malvin,  to the  United  States  District  Court for the Middle
        District of  Pennsylvania.  Following  the decision  granting  Equitable
        Life's motion to dismiss the New York action (Golomb), on the consent of
        the  parties  the  District  Court  ordered  an  indefinite  stay of all
        proceedings in the Pennsylvania action,  pending either party's right to
        reinstate the proceeding,  and ordered that for administrative  purposes
        the  case be  deemed  administratively  closed.  On  February  2,  1996,
        Equitable  Life removed the Texas action,  Bowler,  to the United States
        District Court for the Northern  District of Texas. On May 20, 1996, the
        plaintiffs in Bowler  amended their  complaint by adding  allegations of
        misrepresentation   regarding   premium  increases  on  other  types  of
        guaranteed   renewable  major  medical  insurance   policies  issued  by
        Equitable Life up to and including 1983. On July 1, 1996, Equitable Life
        filed a  motion  for  summary  judgment  dismissing  the  first  amended
        complaint in its entirety. In August, 1996, the court granted plaintiffs
        leave to file a supplemental  complaint on behalf of a proposed class of
        Texas policyholders claiming unfair  discrimination,  breach of contract
        and other claims  arising out of alleged  differences  between  premiums
        charged  to  Texas  policyholders  and  premiums  charged  to  similarly
        situated policyholders in New York and certain other states.  Plaintiffs
        seek refunds of alleged  overcharges,  exemplary or  additional  damages
        citing

                                      F-33
<PAGE>

        Texas statutory  provisions  which among other things,  permit two times
        the  amount of  actual  damage  plus  additional  penalties  if the acts
        complained  of are  found  to be  knowingly  committed,  and  injunctive
        relief.  Equitable  Life has also  filed a motion for  summary  judgment
        dismissing the supplemental  complaint in its entirety.  Plaintiffs also
        obtained  permission  to add another  plaintiff to the first amended and
        supplemental  complaints.  Plaintiffs  have  opposed  both  motions  for
        summary  judgment and  requested  that certain  issues be found in their
        favor. Equitable Life is in the process of replying.

        On May 22, 1996, a separate  action  entitled  Bachman v. The  Equitable
        Life Assurance Society of the United States,  was filed in Florida state
        court making claims similar to those in the previously  reported  Golomb
        action.  The Florida action is asserted on behalf of a proposed class of
        Florida  issued  or  renewed  policyholders  insured  after  1983  under
        Lifetime Guaranteed Renewable Major Medical Insurance Policies issued by
        Equitable  Life.  The Florida  action  seeks  compensatory  and punitive
        damages and injunctive relief restricting the methods by which Equitable
        Life  increases  premiums  in the  future  based on  various  common law
        claims.  On June 20, 1996,  Equitable Life removed the Florida action to
        Federal court.  Equitable  Life has answered the complaint,  denying the
        material  allegations and asserting  certain  affirmative  defenses.  On
        December 6, 1996, Equitable Life filed a motion for summary judgment and
        plaintiff is expected to file its response to that motion shortly.

        On November 6, 1996, a proposed class action entitled  Fletcher,  et al.
        v. The Equitable Life Assurance Society of the United States,  was filed
        in California Superior Court for Fresno County, making substantially the
        same allegations  concerning premium rates and premium rate increases on
        guaranteed  renewable  policies made in the Bowler action. The complaint
        alleges,  among other things,  that differentials  between rates charged
        California policyholders and policyholders in New York and certain other
        states,  and the methods  used by Equitable  Life to  calculate  premium
        increases,  breached  the terms of its  policies,  that  Equitable  Life
        misrepresented  and concealed the facts pertaining to such differentials
        and methods in violation of California law, and that Equitable Life also
        misrepresented  that its rate  increases were approved by the California
        Insurance  Department.   Plaintiffs  seek  compensatory  damages  in  an
        unspecified amount,  rescission,  injunctive relief and attorneys' fees.
        Equitable Life removed the action to Federal court;  plaintiff has moved
        to  remand  the  case  to  state  court.  Although  the  outcome  of any
        litigation cannot be predicted with certainty, particularly in the early
        stages of an action, the Company's management believes that the ultimate
        resolution  of  the  Golomb,   Malvin,   Bowler,  Bachman  and  Fletcher
        litigations  should not have a material  adverse effect on the financial
        position of the Company. Due to the early stage of such litigations, the
        Company's management cannot make an estimate of loss, if any, or predict
        whether or not such  litigations  will have a material adverse effect on
        the Company's results of operations in any particular period.

        An action was instituted on April 6, 1995 against Equitable Life and its
        wholly owned subsidiary,  EOC, in New York state court,  entitled Sidney
        C. Cole et al. v. The  Equitable  Life  Assurance  Society of the United
        States  and The  Equitable  of  Colorado,  Inc.,  No.  95/108611  (N. Y.
        County).  The action is brought by the  holders of a joint  survivorship
        whole life policy issued by EOC. The action  purports to be on behalf of
        a class  consisting  of all persons who from  January 1, 1984  purchased
        life insurance  policies sold by Equitable Life and EOC based upon their
        allegedly  uniform sales  presentations  and policy  illustrations.  The
        complaint puts in issue various  alleged sales practices that plaintiffs
        assert,  among other things,  misrepresented  the stated number of years
        that the annual premium would need to be paid.  Plaintiffs  seek damages
        in an unspecified  amount,  imposition of a constructive trust, and seek
        to enjoin  Equitable Life and EOC from engaging in the challenged  sales
        practices.  On June 28,  1996,  the court  issued a  decision  and order
        dismissing  with  prejudice  plaintiff's  causes  of action  for  fraud,
        constructive  fraud,  breach of fiduciary duty,  negligence,  and unjust
        enrichment, and dismissing without prejudice plaintiff's cause of action
        under the New York State consumer protection statute. The only remaining
        causes   of  action   are  for   breach  of   contract   and   negligent
        misrepresentation.  Plaintiffs made a motion for reargument with respect
        to this order,  which was submitted to the court in October  1996.  This
        motion was denied by the court on December 16, 1996.

                                      F-34
<PAGE>

        On May 21,  1996,  an  action  entitled  Elton  F.  Duncan,  III v.  The
        Equitable  Life Assurance  Society of the United  States,  was commenced
        against  Equitable  Life in the Civil  District  Court for the Parish of
        Orleans, State of Louisiana.  The action is brought by an individual who
        purchased  a whole life  policy.  Plaintiff  alleges  misrepresentations
        concerning  the  extent to which  the  policy  was a proper  replacement
        policy and the number of years that the annual  premium would need to be
        paid.  Plaintiff purports to represent a class consisting of all persons
        who  purchased  whole life or universal  life  insurance  policies  from
        Equitable  Life from  January 1, 1982 to the  present.  Plaintiff  seeks
        damages,  including punitive damages,  in an unspecified amount. On July
        26, 1996, an action entitled Michael Bradley v. Equitable  Variable Life
        Insurance Company,  was commenced in New York state court. The action is
        brought by the  holder of a variable  life  insurance  policy  issued by
        EVLICO.  The plaintiff  purports to represent a class  consisting of all
        persons or entities who  purchased one or more life  insurance  policies
        issued by EVLICO  from  January 1,  1980.  The  complaint  puts at issue
        various   alleged  sales   practices   and  alleges   misrepresentations
        concerning  the  extent to which  the  policy  was a proper  replacement
        policy and the number of years that the annual  premium would need to be
        paid.  Plaintiff  seeks  damages,  including  punitive  damages,  in  an
        unspecified  amount and also seeks injunctive relief  prohibiting EVLICO
        from canceling  policies for failure to make premium payments beyond the
        alleged  stated number of years that the annual premium would need to be
        paid. On September 21, 1996 Equitable Life, EVLICO and EOC made a motion
        to have this  proceeding  moved from Kings County  Supreme  Court to New
        York County for joint trial or consolidation  with the Cole action.  The
        motion was denied by the court on January 9, 1997.  On January 10, 1997,
        plaintiffs  moved for  certification of a nationwide class consisting of
        all  persons  or  entities  who  were  sold one or more  life  insurance
        products on a "vanishing premium" basis and/or were allegedly induced to
        purchase  additional   policies  from  EVLICO,   using  the  cash  value
        accumulated  in  existing  policies,  from  January 1, 1980  through and
        including  December 31, 1996.  Plaintiffs  further moved to have Michael
        Bradley  designated  as the class  representative.  Discovery  regarding
        class certification is underway.

        On  December  12,  1996,  an action  entitled  Robert  E.  Dillon v. The
        Equitable Life Assurance  Society of the United States and The Equitable
        of Colorado,  was commenced in the United States  District Court for the
        Southern District of Florida. The action is brought by an individual who
        purchased  a joint whole life policy  from EOC.  The  complaint  puts at
        issue  various  alleged sales  practices and alleges  misrepresentations
        concerning the alleged  impropriety of  replacement  policies  issued by
        Equitable  Life and EOC and  alleged  misrepresentations  regarding  the
        number  of  years  premiums  would  have to be  paid on the  defendants'
        policies.  Plaintiff  brings  claims  for  breach  of  contract,  fraud,
        negligent  misrepresentation,  money had and received, unjust enrichment
        and imposition of a constructive trust.  Plaintiff purports to represent
        two classes of persons.  The first is a "contract class,"  consisting of
        all persons who purchased  whole or universal  life  insurance  policies
        from  Equitable  Life and EOC and from whom  Equitable Life and EOC have
        sought additional payments beyond the number of years allegedly promised
        by Equitable Life and EOC. The second is a "fraud class,"  consisting of
        all persons with an interest in policies  issued by  Equitable  Life and
        EOC at any time since  October 1, 1986.  Plaintiff  seeks  damages in an
        unspecified amount, and also seeks injunctive relief attaching Equitable
        Life's and EOC's profits from their alleged sales  practices.  Equitable
        Life's  and EOC's time to answer or move with  respect to the  complaint
        has been  extended  until  February  24,  1997.  Although the outcome of
        litigation cannot be predicted with certainty, particularly in the early
        stages of an action, the Company's management believes that the ultimate
        resolution of the Cole,  Duncan,  Bradley and Dillon  litigations should
        not have a material  adverse  effect on the  financial  position  of the
        Company.  Due to the early  stages of such  litigations,  the  Company's
        management  cannot make an estimate of loss, if any, or predict  whether
        or not any such  litigation  will have a material  adverse effect on the
        Company's results of operations in any particular period.

        On January 3, 1996, an amended complaint was filed in an action entitled
        Frank Franze Jr. and George  Busher,  individually  and on behalf of all
        others similarly situated v. The Equitable Life Assurance Society of the
        United  States,  and Equitable  Variable  Life  Insurance  Company,  No.
        94-2036 in the United States District Court for the Southern District of
        Florida.  The  action  was  brought  by two  individuals  who  purchased
        variable life insurance policies.  The plaintiffs purport to represent a
        nationwide class  consisting of all persons who purchased  variable life
        insurance  policies from Equitable  Life and EVLICO since  September 30,
        1991.  The basic  allegation of the amended  complaint is that Equitable
        Life's and EVLICO's agents were trained not to

                                      F-35
<PAGE>

        disclose  fully  that  the  product  being  sold  was  life   insurance.
        Plaintiffs  allege  violations of the Federal  securities  laws and seek
        rescission of the contracts or compensatory  damages and attorneys' fees
        and expenses.  The court denied  Equitable  Life and EVLICO's  motion to
        dismiss the amended complaint on September 24, 1996.  Equitable Life and
        EVLICO  have  answered  the  amended  complaint,  denying  the  material
        allegations and asserting certain affirmative defenses.  Currently,  the
        parties are conducting  discovery in connection with plaintiffs' attempt
        to certify a class.  On January 9, 1997,  an action  entitled  Rosemarie
        Chaviano, individually and on behalf of all others similarly situated v.
        The Equitable Life Assurance Society of the United States, and Equitable
        Variable Life Insurance Company,  was filed in Massachusetts state court
        making  claims  similar  to  those in the  Franze  action  and  alleging
        violations of the Massachusetts  securities laws. The plaintiff purports
        to represent all persons in  Massachusetts  who purchased  variable life
        insurance  contracts from Equitable Life and EVLICO from January 9, 1993
        to  the  present.  The  Massachusetts  action  seeks  rescission  of the
        contracts  or  compensatory  damages,   attorneys'  fees,  expenses  and
        injunctive  relief.  Although  the outcome of any  litigation  cannot be
        predicted with certainty, particularly in the early stages of an action,
        the Company's  management  believes that the ultimate  resolution of the
        litigations  discussed  in this  paragraph  should  not have a  material
        adverse  effect on the  financial  position of the  Company.  Due to the
        early stages of such litigation, the Company's management cannot make an
        estimate of loss, if any, or predict  whether or not any such litigation
        will  have a  material  adverse  effect  on  the  Company's  results  of
        operations in any particular period.

        Equitable Life recently responded to a subpoena from the U.S. Department
        of Labor  ("DOL")  requesting  copies of any  third-party  appraisals in
        Equitable Life's possession  relating to the ten largest  properties (by
        value)  in  the  Prime  Property  Fund  ("PPF").  PPF  is  an  open-end,
        commingled  real estate  separate  account of Equitable Life for pension
        clients.  Equitable  Life  serves as  investment  manager in PPF and has
        retained  EREIM as advisor.  In early 1995, the DOL commenced a national
        investigation  of commingled  real estate funds with pension  investors,
        including PPF. The investigation  now appears to be focused  principally
        on appraisal and valuation procedures in respect of fund properties. The
        most recent request from the DOL seems to reflect,  at least in part, an
        interest in the relationship between the valuations for those properties
        reflected in appraisals  prepared for local property tax proceedings and
        the valuations  used by PPF for other  purposes.  At no time has the DOL
        made any  specific  allegation  that  Equitable  Life or EREIM has acted
        improperly and Equitable Life and EREIM believe that any such allegation
        would be without  foundation.  While the  outcome of this  investigation
        cannot be predicted with  certainty,  in the opinion of management,  the
        ultimate  resolution of this matter  should not have a material  adverse
        effect on the Company's  consolidated  financial  position or results of
        operations in any particular period.

        Equitable  Casualty Insurance Company  ("Casualty"),  an indirect wholly
        owned   subsidiary  of  Equitable  Life,  is  party  to  an  arbitration
        proceeding  that commenced in August 1995.  The proceeding  relates to a
        dispute among Casualty,  Houston  General  Insurance  Company  ("Houston
        General")  and  GEICO  General   Insurance   Company  ("GEICO  General")
        regarding the interpretation of a reinsurance agreement. The arbitration
        panel  issued a final  award in favor of Casualty  and GEICO  General on
        June 17, 1996.  Casualty and GEICO  General  moved in the pending  Texas
        state  court  action,  with  Houston  General's  consent,  for an  order
        confirming the arbitration  award and entering  judgment  dismissing the
        action.  The motion was granted on January 29,  1997.  The parties  have
        also  stipulated to the dismissal  without  prejudice of a related Texas
        Federal court action  brought by Houston  General  against GEICO General
        and Equitable Life. In connection  with  confirmation of the arbitration
        award,  Houston  General  paid to  Casualty  approximately  $839,600  in
        settlement of certain  reimbursement  claims by Casualty against Houston
        General.

        On July 25, 1995, a Consolidated and Supplemental Class Action Complaint
        ("Complaint")  was filed against the Alliance North American  Government
        Income Trust,  Inc. (the "Fund"),  Alliance and certain other defendants
        affiliated  with  Alliance,  including  the  Holding  Company,  alleging
        violations  of Federal  securities  laws,  fraud and breach of fiduciary
        duty in connection with the Fund's  investments in Mexican and Argentine
        securities.  The  Complaint,  which seeks  certification  of a plaintiff
        class of persons  who  purchased  or owned Class A, B or C shares of the
        Fund from March 27, 1992 through December 23, 1994, seeks an unspecified
        amount of damages,  costs,  attorneys'  fees and punitive  damages.  The
        principal  allegations of the Complaint are that the Fund purchased debt
        securities  issued by the Mexican and Argentine  governments  in amounts
        that

                                      F-36
<PAGE>

        were not permitted by the Fund's  investment  objective,  and that there
        was no  shareholder  vote to change the  investment  objective to permit
        purchases  in such  amounts.  The  Complaint  further  alleges  that the
        decline in the value of the Mexican and Argentine securities held by the
        Fund  caused the Fund's net asset value to decline to the  detriment  of
        the Fund's  shareholders.  On  September  26,  1996,  the United  States
        District  Court  for the  Southern  District  of New  York  granted  the
        defendants'  motion to dismiss all counts of the  complaint.  On October
        11, 1996,  plaintiffs filed a motion for  reconsideration of the court's
        decision  granting  defendants'  motion to  dismiss  the  Complaint.  On
        November   25,   1996,   the  court   denied   plaintiffs'   motion  for
        reconsideration.  On October  29,  1996,  plaintiffs  filed a motion for
        leave to file an amended  complaint.  The principal  allegations  of the
        proposed amended  complaint are that the Fund did not properly  disclose
        that it planned to invest in mortgage-backed  derivative  securities and
        that two  advertisements  used by the Fund  misrepresented  the risks of
        investing in the Fund.  Plaintiffs  also  reiterated  allegations in the
        Complaint  that the Fund failed to hedge  against the risks of investing
        in  foreign  securities  despite  representations  that it  would do so.
        Alliance  believes  that the  allegations  in the  Complaint are without
        merit and intends to vigorously  defend against these claims.  While the
        ultimate  outcome  of this  matter  cannot be  determined  at this time,
        management  of  Alliance  does not  expect  that it will have a material
        adverse  effect  on  Alliance's   results  of  operations  or  financial
        condition.

        On January 26, 1996, a purported purchaser of certain notes and warrants
        to  purchase  shares  of  common  stock of  Rickel  Home  Centers,  Inc.
        ("Rickel") filed a class action complaint  against  Donaldson,  Lufkin &
        Jenrette Securities  Corporation  ("DLJSC") and certain other defendants
        for unspecified  compensatory  and punitive damages in the United States
        District  Court for the  Southern  District  of New  York.  The suit was
        brought on behalf of the  purchasers  of  126,457  units  consisting  of
        $126,457,000 aggregate principal amount of 13 1/2% senior notes due 2001
        and 126,457 warrants to purchase shares of common stock of Rickel issued
        by Rickel in October 1994. The complaint  alleges  violations of Federal
        securities  laws and common law fraud against DLJSC,  as the underwriter
        of the units and as an owner of 7.3% of the common stock of Rickel,  Eos
        Partners, L.P., and General Electric Capital Corporation, each as owners
        of 44.2% of the  common  stock of  Rickel,  and  members of the Board of
        Directors of Rickel,  including a DLJSC Managing Director. The complaint
        seeks to hold  DLJSC  liable for  alleged  misstatements  and  omissions
        contained  in  the  prospectus  and  registration   statement  filed  in
        connection with the offering of the units,  alleging that the defendants
        knew of financial  losses and a decline in value of Rickel in the months
        prior  to the  offering  and  did not  disclose  such  information.  The
        complaint  also  alleges  that  Rickel  failed  to pay  its  semi-annual
        interest  payment due on the units on December  15, 1995 and that Rickel
        filed a voluntary petition for reorganization  pursuant to Chapter 11 of
        the United States  Bankruptcy Code on January 10, 1996. DLJSC intends to
        defend itself vigorously against all of the allegations contained in the
        complaint.  Although there can be no assurance, DLJ does not believe the
        outcome of this  litigation  will have a material  adverse effect on its
        financial condition. Due to the early stage of this litigation, based on
        the information  currently available to it, DLJ's management cannot make
        an estimate of loss, if any, or predict  whether or not such  litigation
        will have a material  adverse  effect on DLJ's  results of operations in
        any particular period.

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

                                      F-37
<PAGE>

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

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

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

15)     LEASES

        The Company  has  entered  into  operating  leases for office  space and
        certain other assets,  principally data processing  equipment and office
        furniture and  equipment.  Future minimum  payments under  noncancelable
        leases for 1997 and the succeeding four years are $113.7 million, $110.6
        million, $100.3 million, $72.3 million, $59.3 million and $427.3 million
        thereafter. Minimum future sublease rental income on these noncancelable
        leases for 1997 and the  succeeding  four years are $9.8  million,  $6.0
        million,  $4.5  million,  $2.4  million,  $.8  million  and $.1  million
        thereafter.

        At December 31, 1996, the minimum future rental income on  noncancelable
        operating  leases for wholly owned  investments  in real estate for 1997
        and the succeeding four years are $263.0 million, $242.1 million, $219.8
        million, $194.3 million, $174.6 million and $847.1 million thereafter.

                                      F-38
<PAGE>

16)     OTHER OPERATING COSTS AND EXPENSES

        Other operating costs and expenses consisted of the following:

<TABLE>
<CAPTION>
                                                                  1996               1995                1994
                                                            -----------------   ----------------   -----------------
                                                                                 (IN MILLIONS)
        <S>                                                 <C>                 <C>                <C>         
        Compensation costs.................................  $       647.3       $      595.9       $      687.5
        Commissions........................................          329.5              314.3              313.0
        Short-term debt interest expense...................            8.0               11.4               19.0
        Long-term debt interest expense....................          137.3              108.1               98.3
        Amortization of policy acquisition costs...........          405.2              317.8              313.4
        Capitalization of policy acquisition costs.........         (391.9)            (391.0)            (410.9)
        Rent expense, net of sub-lease income..............          113.7              109.3              116.0
        Other..............................................          798.9              710.0              721.4
                                                            -----------------   ----------------   -----------------
        Total..............................................  $     2,048.0       $    1,775.8       $    1,857.7
                                                            =================   ================   =================
</TABLE>

        During 1996, 1995 and 1994, the Company  restructured certain operations
        in  connection  with  cost  reduction   programs  and  recorded  pre-tax
        provisions  of  $24.4   million,   $32.0  million  and  $20.4   million,
        respectively.  The  amounts  paid  during  1996,  associated  with  cost
        reduction  programs,  totaled $17.7  million.  At December 31, 1996, the
        liabilities  associated with cost reduction  programs  amounted to $44.5
        million.  The 1996 cost reduction program included  restructuring  costs
        related to the consolidation of insurance  operations'  service centers.
        The 1995 cost reduction program included relocation expenses,  including
        the accelerated  amortization of building  improvements  associated with
        the  relocation  of the home  office.  The 1994 cost  reduction  program
        included costs  associated with the termination of operating  leases and
        employee  severance  benefits in connection with the consolidation of 16
        insurance agencies. Amortization of DAC included $145.0 million writeoff
        of DAC related to DI contracts in the fourth quarter of 1996.

17)     INSURANCE GROUP STATUTORY FINANCIAL INFORMATION

        Equitable  Life is  restricted as to the amounts it may pay as dividends
        to  the  Holding  Company.   Under  the  New  York  Insurance  Law,  the
        Superintendent  has broad discretion to determine  whether the financia1
        condition of a stock life insurance company would support the payment of
        dividends to its  shareholders.  For 1996, 1995 and 1994,  statutory net
        (loss) earnings  totaled  $(351.1)  million,  $(352.4) million and $67.5
        million,  respectively.  No amounts  are  expected to be  available  for
        dividends from Equitable Life to the Holding Company in 1997.

        At December 31, 1996, the Insurance  Group,  in accordance  with various
        government  and state  regulations,  had  $21.9  million  of  securities
        deposited with such government or state agencies.

                                      F-39
<PAGE>

        Accounting  practices used to prepare statutory financial statements for
        regulatory  filings of stock life insurance  companies differ in certain
        instances   from  GAAP.   The  New  York   Insurance   Department   (the
        "Department")   recognizes  only  statutory   accounting  practices  for
        determining  and  reporting  the  financial  condition  and  results  of
        operations of an insurance  company,  for determining its solvency under
        the New York  Insurance Law, and for  determining  whether its financial
        condition  warrants  the payment of a dividend to its  stockholders.  No
        consideration  is  given  by  the  Department  to  financial  statements
        prepared  in  accordance  with GAAP in making such  determinations.  The
        following  reconciles  the  Company's  statutory  change in surplus  and
        capital  stock and  statutory  surplus and capital  stock  determined in
        accordance with accounting  practices  prescribed by the Department with
        net earnings and equity on a GAAP basis.

<TABLE>
<CAPTION>
                                                                  1996               1995                1994
                                                            -----------------   ----------------   -----------------
                                                                                 (IN MILLIONS)
        <S>                                                 <C>                 <C>                <C>         
        Net change in statutory surplus and capital stock..  $        56.0       $       78.1       $      292.4
        Change in asset valuation reserves.................          (48.4)             365.7             (285.2)
                                                            -----------------   ----------------   -----------------
        Net change in statutory surplus, capital stock
          and asset valuation reserves.....................            7.6              443.8                7.2
        Adjustments:
          Future policy benefits and policyholders'
            account balances...............................         (298.5)             (66.0)              (5.3)
          DAC..............................................          (13.3)              73.2               97.5
          Deferred Federal income taxes....................          108.0             (158.1)             (58.7)
          Valuation of investments.........................          289.8              189.1               45.2
          Valuation of investment subsidiary...............         (117.7)            (188.6)             396.6
          Limited risk reinsurance.........................           92.5              416.9               74.9
          Contribution from the Holding Company............            -                  -               (300.0)
          Issuance of surplus notes........................            -               (538.9)               -
          Postretirement benefits..........................           28.9              (26.7)              17.1
          Other, net.......................................           12.4              115.1              (44.0)
          GAAP adjustments of Closed Block.................           (9.8)              15.7               (9.5)
          GAAP adjustments of discontinued GIC
            Segment........................................          (89.6)              37.3               42.8
                                                            -----------------   ----------------   -----------------
        Net Earnings of the Insurance Group................  $        10.3       $      312.8       $      263.8
                                                            =================   ================   =================
</TABLE>

<TABLE>
<CAPTION>
                                                                                 DECEMBER 31,
                                                            --------------------------------------------------------
                                                                  1996               1995                1994
                                                            -----------------   ----------------   -----------------
                                                                                 (IN MILLIONS)
        <S>                                                 <C>                 <C>                <C>         
        Statutory surplus and capital stock................  $     2,258.9       $    2,202.9       $    2,124.8
        Asset valuation reserves...........................        1,297.5            1,345.9              980.2
                                                            -----------------   ----------------   -----------------
        Statutory surplus, capital stock and asset
          valuation reserves...............................        3,556.4            3,548.8            3,105.0
        Adjustments:
          Future policy benefits and policyholders'
            account balances...............................       (1,305.0)          (1,006.5)            (940.5)
          DAC..............................................        3,104.9            3,075.8            3,219.4
          Deferred Federal income taxes....................         (306.1)            (452.0)             (29.4)
          Valuation of investments.........................          286.8              417.7             (794.1)
          Valuation of investment subsidiary...............         (782.8)            (665.1)            (476.5)
          Limited risk reinsurance.........................         (336.5)            (429.0)            (845.9)
          Issuance of surplus notes........................         (539.0)            (538.9)               -
          Postretirement benefits..........................         (314.4)            (343.3)            (316.6)
          Other, net.......................................          126.3                4.4              (79.2)
          GAAP adjustments of Closed Block.................          783.7              830.8              740.4
          GAAP adjustments of discontinued GIC
            Segment........................................         (190.3)            (184.6)            (221.9)
                                                            -----------------   ----------------   -----------------
        Equity of the Insurance Group......................  $     4,084.0       $    4,258.1       $    3,360.7
                                                            =================   ================   =================
</TABLE>

                                      F-40
<PAGE>

18)     BUSINESS SEGMENT INFORMATION

        The Company has two major business  segments:  Insurance  Operations and
        Investment  Services.  Interest  expense related to debt not specific to
        either  business  segment is presented as  Corporate  interest  expense.
        Information for all periods is presented on a comparable basis.

        The  Insurance  Operations  segment  offers a  variety  of  traditional,
        variable and  interest-sensitive  life  insurance  products,  disability
        income,  annuity products,  mutual fund and other investment products to
        individuals and small groups and administers  traditional  participating
        group  annuity  contracts  with  conversion   features,   generally  for
        corporate  qualified  pension plans, and association plans which provide
        full  service  retirement  programs  for  individuals   affiliated  with
        professional  and trade  associations.  This segment  includes  Separate
        Accounts for individual insurance and annuity products.

        The Investment  Services  segment  provides  investment fund management,
        primarily to institutional  clients. This segment includes the Company's
        equity  interest in DLJ and  Separate  Accounts  which  provide  various
        investment  options for group  clients  through  pooled or single  group
        accounts.

        Intersegment  investment advisory and other fees of approximately $127.5
        million,  $124.1  million and $135.3  million  for 1996,  1995 and 1994,
        respectively,  are included in total revenues of the Investment Services
        segment.  These fees,  excluding amounts related to the discontinued GIC
        Segment of $15.7 million, $14.7 million and $27.4 million for 1996, 1995
        and 1994, respectively, are eliminated in consolidation.

<TABLE>
<CAPTION>
                                                                  1996               1995                1994
                                                            -----------------   ----------------   -----------------
                                                                                 (IN MILLIONS)
        <S>                                                 <C>                 <C>                <C>         
        Revenues
        Insurance operations...............................  $     3,742.9       $    3,614.6       $    3,507.4
        Investment services................................        1,126.1              949.1              935.2
        Consolidation/elimination..........................          (24.5)             (34.9)             (27.2)
                                                            -----------------   ----------------   -----------------
        Total..............................................  $     4,844.5       $    4,528.8       $    4,415.4
                                                            =================   ================   =================
        Earnings (loss) from continuing  operations
          before Federal income taxes, minority interest
          and cumulative effect of accounting change
        Insurance operations...............................  $       (36.6)      $      303.1       $      327.5
        Investment services................................          311.9              224.0              227.9
        Consolidation/elimination..........................             .2               (3.1)                .3
                                                            -----------------   ----------------   -----------------
              Subtotal.....................................          275.5              524.0              555.7
        Corporate interest expense.........................          (66.9)             (27.9)            (114.2)
                                                            -----------------   ----------------   -----------------
        Total..............................................  $       208.6       $      496.1       $      441.5
                                                            =================   ================   =================
</TABLE>

                                                   DECEMBER 31,
                                        ------------------------------------
                                             1996                1995
                                        ----------------   -----------------
                                                   (IN MILLIONS)

        Assets
        Insurance operations...........  $    60,464.9      $    56,720.5
        Investment services............       13,542.5           12,842.9
        Consolidation/elimination......         (399.6)            (354.4)
                                        ----------------   -----------------
        Total..........................  $    73,607.8      $    69,209.0
                                        ================   =================

                                      F-41
<PAGE>

19)     QUARTERLY RESULTS OF OPERATIONS (UNAUDITED)

        The quarterly  results of operations  for 1996 and 1995,  are summarized
        below:

<TABLE>
<CAPTION>
                                                                      THREE MONTHS ENDED
                                       ------------------------------------------------------------------------------
                                           MARCH 31           JUNE 30           SEPTEMBER 30          DECEMBER 31
                                       -----------------  -----------------   ------------------   ------------------
                                                                        (IN MILLIONS)
        <S>                            <C>                <C>                 <C>                  <C>         
        1996
        ----
        Total Revenues................  $     1,169.7      $     1,193.6       $    1,193.6         $    1,287.6
                                       =================  =================   ==================   ==================
        Earnings (Loss) from
          Continuing Operations
          before Cumulative Effect
          of Accounting Change........  $        94.8      $        87.1       $       93.2         $     (157.9)
                                       =================  =================   ==================   ==================
        Net Earnings (Loss)...........  $        71.7      $        87.1       $       93.2         $     (241.7)
                                       =================  =================   ==================   ==================
        1995
        ----
        Total Revenues................  $     1,079.1      $     1,164.0       $    1,138.8         $    1,146.9
                                       =================  =================   ==================   ==================
        Net Earnings..................  $        66.3      $       101.7       $      100.2         $       44.6
                                       =================  =================   ==================   ==================
</TABLE>

        The quarterly results of operations for 1996 and 1995 have been restated
        to reflect the Company's accounting change adopted in the fourth quarter
        of 1996 for  long-duration  participating  life  contracts in accordance
        with the  provisions  prescribed  by SFAS No. 120.  Net earnings for the
        three months ended December 31, 1996 includes a charge of $339.3 million
        related to writeoffs of DAC on DI  contracts of $94.3  million,  reserve
        strengthening  on DI  business of $113.7  million,  pension par of $47.5
        million and the discontinued GIC Segment of $83.8 million.

20)     INVESTMENT IN DLJ

        On December  15,  1993,  the Company  sold a 61%  interest in DLJ to the
        Holding Company for $800.0 million in cash and securities. The excess of
        the  proceeds  over the book  value in DLJ at the date of sale of $340.2
        million  has been  reflected  as a capital  contribution.  In 1995,  DLJ
        completed the initial public offering ("IPO") of 10.58 million shares of
        its common stock,  which included 7.28 million of the Holding  Company's
        shares in DLJ,  priced at $27 per share.  Concurrent  with the IPO,  the
        Company  contributed  equity  securities to DLJ having a market value of
        $21.2  million.  Upon  completion  of the IPO, the  Company's  ownership
        percentage was reduced to 36.1%. The Company's  ownership  interest will
        be further  reduced  upon the issuance of common stock after the vesting
        of forfeitable restricted stock units acquired by and/or the exercise of
        options  granted to certain DLJ employees.  DLJ  restricted  stock units
        represents  forfeitable  rights to  receive  approximately  5.2  million
        shares of DLJ common stock through February 2000.

        The results of  operations  of DLJ are accounted for on the equity basis
        and  are  included  in  commissions,   fees  and  other  income  in  the
        consolidated statements of earnings. The Company's carrying value of DLJ
        is included in investment in and loans to affiliates in the consolidated
        balance sheets.

                                      F-42
<PAGE>

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

<TABLE>
<CAPTION>
                                                                                           DECEMBER 31,
                                                                                ------------------------------------
                                                                                     1996                1995
                                                                                ----------------   -----------------
                                                                                           (IN MILLIONS)
        <S>                                                                     <C>                <C>         
        Assets:
        Trading account securities, at market value............................  $   15,728.1       $   10,821.3
        Securities purchased under resale agreements...........................      20,598.7           18,748.2
        Broker-dealer related receivables......................................      16,525.9           13,023.7
        Other assets...........................................................       2,651.0            1,983.3
                                                                                ----------------   -----------------
        Total Assets...........................................................  $   55,503.7       $   44,576.5
                                                                                ================   =================
        Liabilities:
        Securities sold under repurchase agreements............................  $   29,378.3       $   26,744.8
        Broker-dealer related payables.........................................      19,409.7           12,915.5
        Short-term and long-term debt..........................................       2,704.5            1,742.0
        Other liabilities......................................................       2,164.0            1,750.5
                                                                                ----------------   -----------------
        Total liabilities......................................................      53,656.5           43,152.8
        Cumulative exchangeable preferred stock................................           -                225.0
        DLJ's company-obligated mandatorily redeemed preferred
          securities of subsidiary trust holding solely debentures of DLJ......         200.0                -
        Total shareholders' equity.............................................       1,647.2            1,198.7
                                                                                ----------------   -----------------
        Total Liabilities, Cumulative Exchangeable Preferred Stock and
          Shareholders' Equity.................................................  $   55,503.7       $   44,576.5
                                                                                ================   =================
        DLJ's equity as reported...............................................  $    1,647.2       $    1,198.7
        Unamortized cost in excess of net assets acquired in 1985
          and other adjustments................................................          23.9               40.5
        The Holding Company's equity ownership in DLJ..........................        (590.2)            (499.0)
        Minority interest in DLJ...............................................        (588.6)            (324.3)
                                                                                ----------------   -----------------
        The Company's Carrying Value of DLJ....................................  $      492.3       $      415.9
                                                                                ================   =================
</TABLE>

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

<TABLE>
<CAPTION>
                                                                                     1996                1995
                                                                                ----------------   -----------------
                                                                                           (IN MILLIONS)
        <S>                                                                     <C>                <C>         
        Commission, fees and other income......................................  $    1,818.2       $    1,325.9
        Net investment income..................................................       1,074.2              904.1
        Dealer, trading and investment gains, net..............................         598.4              528.6
                                                                                ----------------   -----------------
        Total revenues.........................................................       3,490.8            2,758.6
        Total expenses including income taxes..................................       3,199.5            2,579.5
                                                                                ----------------   -----------------
        Net earnings...........................................................         291.3              179.1
        Dividends on preferred stock...........................................          18.7               19.9
                                                                                ----------------   -----------------
        Earnings Applicable to Common Shares...................................  $      272.6       $      159.2
                                                                                ================   =================
        DLJ's earnings applicable to common shares as reported.................  $      272.6       $      159.2
        Amortization of cost in excess of net assets acquired in 1985..........          (3.1)              (3.9)
        The Holding Company's equity in DLJ's earnings.........................        (107.8)             (90.4)
        Minority interest in DLJ...............................................         (73.4)              (6.5)
                                                                                ----------------   -----------------
        The Company's Equity in DLJ's Earnings.................................  $       88.3       $       58.4
                                                                                ================   =================
</TABLE>

                                      F-43
<PAGE>

21)     ACCOUNTING FOR STOCK-BASED COMPENSATION

        The  Holding  Company  sponsors a stock  option  plan for  employees  of
        Equitable  Life.  DLJ and Alliance  each sponsor  their own stock option
        plans for certain employees.  The Company elected to continue to account
        for stock-based compensation using the intrinsic value method prescribed
        in APB Opinion No. 25. Had  compensation  expense of the Company's stock
        option  incentive plans for options granted after December 31, 1994 been
        determined  based on the  estimated  fair  value at the grant  dates for
        awards under those plans,  the Company's pro forma net earnings for 1996
        and 1995 would have been as follows:

                                    1996              1995
                               ---------------   ---------------
                                        (IN MILLIONS)
        Net Earnings
          As Reported.........  $       10.3      $     312.8
          Pro Forma...........  $        3.2      $     311.3

        The fair value of options and units  granted  after  December  31, 1994,
        used as a basis for the above pro forma disclosures, was estimated as of
        the date of grants using Black-Scholes option pricing models. The option
        and unit pricing assumptions for 1996 and 1995 are as follows:

<TABLE>
<CAPTION>
                                      HOLDING COMPANY                    DLJ                        ALLIANCE
                                  -------------------------   --------------------------  -----------------------------
                                     1996          1995          1996          1995           1996            1995
                                  -----------   -----------   -----------   ------------  -------------   -------------
        <S>                        <C>           <C>           <C>            <C>          <C>             <C>       
        Dividend yield...........     0.80%         0.96%         1.54%         1.85%         8.0%            8.0%
        Expected volatility......    20.00%        20.00%        25.00%        25.00%        23.00%          23.00%
        Risk-free interest rate..     5.92%         6.83%         6.07%         5.86%         5.80%           6.00%

        Expected Life............  5 YEARS       5 years       5 YEARS        5 years      7.43 YEARS      7.43 years
        Weighted fair value
          per option granted.....    $6.94         $5.90         $9.35          -            $2.69           $2.24
</TABLE>

                                      F-44
<PAGE>

        A  summary  of the  Holding  Company  and DLJ  stock  option  plans  and
        Alliance's Unit option plans are as follows:

<TABLE>
<CAPTION>
                                          HOLDING COMPANY                       DLJ                           ALLIANCE
                                    -----------------------------   -----------------------------   -----------------------------
                                                      Options                         Options                         Options
                                                    Outstanding                     Outstanding                     Outstanding
                                                      Weighted                        Weighted                        Weighted
                                                      Average                         Average                         Average
                                      Shares         Exercise          Shares        Exercise           Units         Exercise
                                    (In Millions)      Price        (In Millions)     Price         (In Millions)      Price
                                    -------------   -------------   -------------   -------------   -------------   -------------
        <S>                         <C>             <C>             <C>             <C>             <C>             <C>
        Balance as of
          January 1, 1994........         6.1                             -                               3.2
          Granted................          .7                             -                               1.2
          Exercised..............         -                               -                               (.5)
          Forfeited..............         -                               -                               (.1)
                                    -------------                   -------------                   -------------
        Balance as of
          December 31, 1994......         6.8                             -                               3.8
          Granted................          .4                             9.2                             1.8
          Exercised..............         (.1)                            -                               (.5)
          Expired................         (.1)                            -                               -
          Forfeited..............         (.3)                            -                               (.3)
                                    -------------                   -------------                   -------------
        Balance as of
          December 31, 1995......         6.7           $20.27            9.2          $27.00             4.8           $17.72
          Granted................          .7           $24.94            2.1          $32.54              .7           $25.12
          Exercised..............         (.1)          $19.91            -              -                (.4)          $13.64
          Expired................         (.6)          $20.21            -              -                -               -
          Forfeited..............         -               -               (.2)         $27.00             (.1)          $19.32
                                    -------------                   -------------                   -------------
        Balance as of
          December 31, 1996......         6.7           $20.79           11.1          $28.06             5.0           $19.07
                                    =============   =============   =============   =============   =============   =============
</TABLE>

                                      F-45
<PAGE>

        Information  with  respect  to stock and unit  options  outstanding  and
        exercisable at December 31, 1996 is as follows:

<TABLE>
<CAPTION>
                                      Options Outstanding                                          Options Exercisable
        -------------------------------------------------------------------------------    --------------------------------------
                                                       Weighted
                                                        Average           Weighted                                 Weighted
              Range of               Number            Remaining           Average               Number             Average
              Exercise            Outstanding         Contractual         Exercise            Exercisable           Exercise
               Prices            (In Millions)        Life (Years)          Price            (In Millions)           Price
        ---------------------   -----------------   ---------------   -----------------    -------------------   ----------------
        <S>                     <C>                 <C>               <C>                  <C>                   <C>
               Holding
               Company
        ---------------------
        $18.125-$27.75                 6.7                 7.00             $20.79                3.4                $20.18
                                =================   ===============   =================    ===================   ================

                 DLJ
        ---------------------
        $27.00-$33.50                 11.1                 9.00             $28.06                -                    -
                                =================   ===============   =================    ===================   ================

              Alliance
        ---------------------
        $ 6.0625-$15.9375              1.3                 4.76             $12.97                1.2                $12.58
        $16.3125-$19.75                1.1                 8.19             $19.13                 .2                $18.69
        $19.875 -$19.875               1.0                 7.36             $19.88                 .4                $19.88
        $20.75  -$24.375                .9                 8.46             $22.05                 .3                $21.84
        $24.375 -$25.125                .7                 9.96             $25.13                -                    -
                                -----------------                                          -------------------  
        $ 6.0625-$25.125               5.0                 7.43             $19.07                2.1                $15.84
                                =================   ===============   =================    ===================   ================
</TABLE>

                                      F-46
<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  Trusts  and may  compare  the  performance  or  ranking of the
Separate  Account  Funds  and the  Trusts'  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 Trusts'
portfolios,  may help to  provide a  perspective  on the  potential  returns  of
different  asset  classes over  different  periods of time.  By  combining  this
information  with your knowledge of your own financial needs, you may be able to
better determine how you wish to allocate your IL COLI II premiums.

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

The chart on page A-2  illustrates  the average annual  compound rates of return
over selected time periods  between  December 31, 1926 and December 31, 1996 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 Trusts and do not constitute a representation that the performance of the
Separate  Account Funds or the Trusts'  portfolios  will  correspond to rates of
return such as those illustrated in the chart. For a comparative illustration of
performance   results  of  the  portfolios  of  The  Hudson  River  Trust,  plus
performance  of other  Alliance  funds with  investment  policies and objectives
similar to those of the Alliance Small Cap Growth portfolio, see page B-1 of the
HRT prospectus. For a comparative illustration of performance results of certain
public  mutual  funds  which are similar to EQAT  portfolios  and are managed by
EQAT's Advisers, see page A-1 of the EQAT 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
12/31/96:                       STOCKS            BONDS            BONDS            BONDS            BILLS            INDEX
- --------                        ------            -----            -----            -----            -----            -----

<S>                              <C>              <C>               <C>              <C>              <C>              <C>  
 1 year..................        23.07%           -0.93%            1.40%            2.10%            5.21%            3.58%
 3 years.................        19.66             6.36             6.72             4.19             4.90             2.93
 5 years.................        15.20             8.98             8.52             6.17             4.22             2.89
10 years.................        15.28             9.39             9.48             7.77             5.46             3.70
20 years.................        14.55             9.54             9.71             9.14             7.28             5.15
30 years.................        11.85             7.75             8.24             8.27             6.73             5.39
40 years.................        11.18             6.51             6.99             7.08             5.80             4.47
50 years.................        12.59             5.33             5.76             5.89             4.89             4.08
60 years.................        11.19             5.06             5.38             5.32             4.10             4.13
Since 1926...............        10.71             5.08             5.64             5.21             3.74             3.12
Inflation Adjusted
Since 1926...............         7.36             1.90             2.44             2.02             0.60
- ----------------------------
</TABLE>

*Source:  Ibbotson,  Roger G. and Rex A. Sinquefield,  STOCKS, BONDS, BILLS, AND
 INFLATION (SBBI),  1982,  updated in STOCKS,  BONDS,  BILLS, AND INFLATION 1997
 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 - 1996,  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 -
 1996; for the period 1926 - 1945,  the Standard and Poor's  monthly  High-Grade
 Corporate  Composite  yield data were used,  assuming a 4 percent  coupon and a
 twenty-year maturity.

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

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

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


                                      A-2



<PAGE>


                                     Part II

                   REPRESENTATION REGARDING REASONABLENESS OF
                        AGGREGATE POLICY FEES AND CHARGES

Equitable represents that the fees and charges deducted under the Policies
described in this Registration Statement, in the aggregate, are reasonable in
relation to the services rendered, the expenses to be incurred, and the risks
assumed by Equitable under the Policies, Equitable bases its representation on
its assessment of all of the facts and circumstances, including such relevant
factors as: the nature and extent of such services, expenses and risks, the need
for Equitable to earn a profit, the degree to which the Policies include
innovative features, and regulatory standards for the grant of exemptive relief
under the Investment Company Act of 1940 used prior to October 1996, including
the range of industry practice.


                       CONTENTS OF REGISTRATION STATEMENT

This Registration Statement comprises the following papers and documents:

The facing sheet.

Reconciliation and Tie, previously filed with this Registration Statement 
File No. 333-17625 on December 11, 1996.

   
The Prospectus Supplement dated May 1, 1997, (for inforce business) consisting
of 90 pages.

The Prospectus dated May 1, 1997, consisting of 103 pages.
    

       
Representation regarding reasonableness of aggregate policy fees and charges.

Undertaking to file reports, previously filed with this Registration Statement
File No. 333-17625 on December 11, 1996.

Undertaking pursuant to Rule 484(b)(1) under the Securities Act of 1933,
previously filed with this Registration Statement File No. 333-17625 on December
11, 1996.

The signatures.

Written Consents of the following persons:

Mary P. Breen, Vice President and Associate General Counsel of Equitable 
(See exhibit 2(a))

Barbara Fraser, F.S.A., M.A.A.A., Vice President of Equitable (See exhibit 2(b))

Independent Public Accountants (See exhibit 6)

The following exhibits: Exhibits required by Article IX, paragraph A of
Form N-8B-2:

<TABLE>
<CAPTION>

<S>         <C>                     <C>
   
            1-A(1)(a)(i)            Certified resolutions re Authority to Market Variable Life Insurance and
                                    Establish Separate Accounts, previously filed with Registration Statement
                                    File No. 333-17625 on December 11, 1996.
    

            1-A(2)                  Inapplicable.

            1-A(3)(a)               See Exhibit 1-A(8).

   
            1-A(3)(b)               Broker-Dealer and General Agent Sales Agreement, previously filed with 
                                    Registration Statement File No. 333-17625 on December 11, 1996.
    

</TABLE>
                                      II-1
<PAGE>

<TABLE>
<CAPTION>

<S>         <C>                     <C>
            1-A(3)(c)               See Exhibit 1-A(8)(i).

            1-A(4)                  Inapplicable.

   
            1-A(5)(a)(i)            Flexible Premium Variable Life
                                    Insurance Policy (96-300) (IL COLI II)
                                    (Equitable Variable), previously filed
                                    with Registration Statement File
                                    No. 333-17625 on December 11, 1996.

            1-A(5)(a)(ii)           Flexible Premium Variable Life
                                    Insurance Policy (96-300) (IL COLI II)
                                    (Equitable), previously filed with
                                    Registration Statement File No.
                                    333-17625 on December 11, 1996.

            1-A(5)(b)               Name change endorsement (S.97-1), previously filed with Registration
                                    Statement File No. 333-17625 on December 11, 1996.

+           1-A(5)(c)               Supplemental Term Insurance Rider on the Insured (R96-100)
                                    (Equitable Variable), previously filed with Registration Statement File
                                    No. 333-17625 on December 11, 1996.

+           1-A(5)(d)               Supplemental Term Insurance Rider on the Insured (R96-100) (Equitable),
                                    previously filed with Registration Statement File No. 333-17625 on
                                    December 11, 1996.

+           1-A(5)(e)               Substitution of Insured Rider (R94-212) (Equitable Variable), previously filed
                                    with Registration Statement File No. 333-17625 on December 11, 1996.

+           1-A(5)(f)               Substitution of Insured Rider (R94-212) (Equitable), previously filed with
                                    Registration Statement File No. 333-17625 on December 11, 1996.

+           1-A(5)(g)               Accelerated Death Benefit Rider (R94-102) (Equitable Variable), previously
                                    filed with Registration Statement File No. 333-17625 on December 11, 1996.

+           1-A(5)(h)               Accelerated Death Benefit Rider (R94-102) (Equitable), previously filed with
                                    Registration Statement File No. 333-17625 on December 11, 1996.

            1-A(6)(a)               Declaration and Charter of Equitable, as amended January 1, 1997.

            1-A(6)(b)               By-Laws of Equitable, as amended November 21, 1996.

            1-A(7)                  Inapplicable.

            1-A(8)                  Distribution and Servicing Agreement among EQ Financial Consultants, Inc.
                                    (formerly known as Equico Securities, Inc.), Equitable and Equitable
                                    Variable dated as of May 1, 1994, previously filed with Registration
                                    Statement File No. 333-17625 on December 11, 1996.

            1-A(8)(i)               Schedule of Commissions, previously filed with Registration Statement File
                                    No. 333-17625 on December 11, 1996.

            1-A(9)(a)               Agreement and Plan of Merger of Equitable Variable with and into
                                    Equitable dated September 19, 1996, previously filed with Registration
                                    Statement File No. 333-17625 on December 11, 1996.

            1-A(9)(b)               Form of Participation Agreement among EQ Advisors Trust, Equitable,
                                    Equitable Distributors, Inc. and EQ Financial Consultants, Inc.,
                                    incorporated by reference to the Registration Statement of EQ Advisors
                                    Trust on Form N-1A (File Nos. 333-17217 and 811-07953).
    



<FN>
+ State variations not included
</FN>
</TABLE>

                                      II-2
<PAGE>


<TABLE>
<CAPTION>


<S>         <C>                     <C>

   
            1-A(10)(i)              Application EV4-200Y (Equitable Variable), previously filed with 
                                    Registration Statement File No. 333-17625 on December 11, 1996.

            1-A(10)(ii)             Application EV4-200Y (Equitable), previously filed with this Registration
                                    Statement File No. 333-17625 on December 11, 1996.
    
Other Exhibits:

   
            2(a)(i)                 Opinion and Consent of Mary P. Breen, Vice President and
                                    Associate General Counsel of Equitable (policy form 96-300), 
                                    previously filed with Registration Statement File
                                    No. 333-17625 on December 11, 1996.

            2(a)(ii)                Opinion and Consent of Mary P. Breen, Vice President and Associate General
                                    Counsel of Equitable (policy form 96-300).

            2(b)(i)                 Opinion and Consent of Barbara Fraser, F.S.A., M.A.A.A.,
                                    Vice President of Equitable, previously filed with Registration Statement File
                                    No. 333-17625 on December 11, 1996.

            2(b)(ii)                Consent of Barbara Fraser, F.S.A., M.A.A.A., Vice President,
                                    with respect to Exhibit 2(b)(i), previously filed with Registration Statement
                                    File No. 333-17625 on December 11, 1996.

            2(b)(iii)               Opinion and Consent of Barbara Fraser, F.S.A., M.A.A.A.,
                                    Vice President of Equitable, previously filed with Registration Statement File
                                    No. 333-17625 on December 11, 1996.

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

            3                       Inapplicable.

            4                       Inapplicable.

            5                       Financial Data Schedule (See Exhibit 27 below).

            6                       Consent of Independent Public Accountant.

   
            7(a)                    Powers-of-Attorney, previously filed with this Registration
                                    Statement No. 333-17625 on December 11, 1996.

            7(b)                    Power-of-Attorney for Mary R. (Nina) Henderson.

            8                       Description of Equitable's Issuance, Transfer and Redemption Procedures for
                                    Flexible Premium Policies pursuant to Rule 6e-3(T)(b)(12)(iii) under the 
                                    Investment Company Act of 1940, previously filed with Registration Statement 
                                    File No. 333-17625 on December 11, 1996.
    

           27                       Financial Data Schedule.

</TABLE>

                                      II-3
<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  30th day of April, 1997.
    


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

                                            By:  THE EQUITABLE LIFE 
                                                 ASSURANCE SOCIETY OF
                                                 THE UNITED STATES,
                                                 DEPOSITOR

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





   
Attest: /s/Linda Galasso
       -----------------
          (Linda Galasso)
          Assistant Secretary
          April 30, 1997
    














                                      II-4
<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 30th day of April, 1997.
    



                                                 THE EQUITABLE LIFE
                                                 ASSURANCE SOCIETY OF THE 
                                                 UNITED STATES


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


        Pursuant to the requirements of the Securities Act of 1933, this
 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

*  William T. McCaffrey      Senior Executive Vice President and Chief
                             Operating Officer

*  Jerry M. de St. Paer      Executive Vice President

PRINCIPAL FINANCIAL OFFICER:

*  Stanley B. Tulin.         Senior Executive Vice President and Chief
                             Financial Officer

PRINCIPAL ACCOUNTING OFFICER:

   
/s/Alvin H. Fenichel
- --------------------
  Alvin H. Fenichel          Senior Vice President and Controller
April 30, 1997
    

*DIRECTORS:


   
Claude Bebear            Jean-Rene Foutou             Winthrop Knowlton
James M. Benson          Norman C. Francis            Arthur L. Liman
Christopher J. Brocksom  Donald J. Greene             George T. Lowy
Francoise Colloc'h       John T. Hartley              William T. McCaffrey
Henri de Castries        John H.F. Haskell, Jr.       Joseph J. Melone
Joseph L. Dionne         Mary R. (Nina) Henderson     Didier Pineau-Valencienne
William T. Esrey.        W. Edwin Jarmain             George J. Sella, Jr.
                         G.Donald Johnston, Jr.       Dave H. Williams



*By:  /s/ Samuel B. Shlesinger
     ------------------------
     (Samuel B. Shlesinger)
     Attorney-in-Fact
     April 30, 1997
    







                                      II-5
<PAGE>


                                  EXHIBIT INDEX
<TABLE>
<CAPTION>

EXHIBIT NO.                                                                                         TAG VALUE
- -----------                                                                                         ---------
<S>                    <C>                                                                          <C>

   
1-A(6)(a)              Declaration and Charter of Equitable, as amended January 1, 1997.            EX-99.1A6a CHARTER

1-A(6)(b)              By-Laws of Equitable, as amended November 21, 1996.                          EX-99.1A6b BYLAWS

2(a)(ii)               Opinion and Consent of Mary P. Breen, Vice President and Associate General
                       Counsel of Equitable (policy form 96-300).                                   EX-99.2aii OPINION

2(b)(iv)               Opinion and Consent of Barbara Fraser, F.S.A., M.A.A.A., Vice President of
                       Equitable.                                                                   EX-99.2biv OPINION
    

6                      Consent of Independent Public Accountant.                                    EX-99.6 CONSENT

7(b)                   Power-of-Attorney for Mary R. (Nina) Henderson.                              EX-99.7b POW ATTY

   
    
27                     Financial Data Schedule of Separate Account FP.                              EX-99.27


</TABLE>


                                      II-6


                                                                RESTATED CHARTER

                                                                              OF

                                            THE EQUITABLE LIFE ASSURANCE SOCIETY
                                                            OF THE UNITED STATES



ARTICLE I

         The name of the  corporation  shall  continue to be The Equitable  Life
Assurance Society of the United States.

ARTICLE II

         The principal office of the corporation shall be located in the City of
New York, County of New York, State of New York.

ARTICLE III

         (a) The business to be transacted by the corporation shall be the kinds
of insurance  business  specified in Paragraphs 1, 2 and 3 of Subsection  (a) of
Section 1113 of the Insurance Law of the State of New York, as follows:

              (1)  "Life  insurance":  every  insurance  upon the lives of human
         beings,  and  every  insurance  appertaining  thereto,   including  the
         granting of  endowment  benefits,  additional  benefits in the event of
         death by accident,  additional  benefits to safeguard the contract from
         lapse,  accelerated  payments of part or all of the death  benefit or a
         special  surrender value upon diagnosis (A) of terminal illness defined
         as a life  expectancy  of twelve  months  or less,  or (B) of a medical
         condition requiring  extraordinary medical care or treatment regardless
         of life expectancy,  or provide a special  surrender value,  upon total
         and  permanent  disability  of  the  insured,  and  optional  modes  of
         settlement  of proceeds.  "Life  insurance"  also  includes  additional
         benefits  to  safeguard  the  contract  against  lapse in the  event of
         unemployment  of  the  insured.  Amounts  paid  the  insurer  for  life
         insurance and proceeds  applied under  optional  modes of settlement or
         under dividend options may be allocated by the insurer
<PAGE>

         to one or more separate  accounts pursuant to section four thousand two
         hundred forty of the Insurance Law of the State of New York;

              (2) "Annuities":  all agreements to make periodical payments for a
         period  certain or where the making or  continuance of all or some of a
         series of such  payments,  or the amount of any such  payment,  depends
         upon the  continuance  of human life,  except  payments  made under the
         authority of paragraph  (1) above.  Amounts paid the insurer to provide
         annuities and proceeds  applied under  optional  modes of settlement or
         under  dividend  options may be allocated by the insurer to one or more
         separate  accounts  pursuant to section four thousand two hundred forty
         of the Insurance Law of the State of New York;

              (3) "Accident and health  insurance":  (i) insurance against death
         or personal  injury by accident  or by any  specified  kind or kinds of
         accident and  insurance  against  sickness,  ailment or bodily  injury,
         including insurance  providing  disability benefits pursuant to article
         nine of the workers' compensation law, except as specified in item (ii)
         hereof;  and  (ii)  non-cancellable   disability   insurance,   meaning
         insurance against disability resulting from sickness, ailment or bodily
         injury (but excluding insurance solely against accidental injury) under
         any  contract  which does not give the  insurer the option to cancel or
         otherwise  terminate  the  contract  at or  after  one  year  from  its
         effective date or renewal date;

and any  amendments to such  paragraphs or provisions in  substitution  therefor
which may be  hereafter  adopted;  such other kind or kinds of  business  now or
hereafter  authorized  by the  laws  of the  State  of New  York to  stock  life
insurance  companies;  and such  other kind or kinds of  business  to the extent
necessarily  or properly  incidental to the kind or kinds of insurance  business
which the corporation is authorized to do.

         (b) The  corporation  shall  also have all other  rights,  powers,  and
privileges  now or hereafter  authorized  or granted by the Insurance Law of the
State of New  York or any  other  law or laws of the  State of New York to stock
life  insurance  companies  having  power to do the  kind or  kinds of  business
hereinabove referred to and any and all other rights,  powers, and privileges of
a corporation now or hereafter  granted by the laws of the State of New York and
not prohibited to such stock life insurance companies.


                                     - 2 -
<PAGE>

ARTICLE IV

         The business of the corporation shall be managed under the direction of
the Board of Directors.

ARTICLE V

         (a) The Board of  Directors  shall  consist of not less than 13 (except
for  vacancies  temporarily  unfilled)  nor more  than 36  Directors,  as may be
determined  from time to time by a vote of a  majority  of the  entire  Board of
Directors.  No decrease in the number of Directors shall shorten the term of any
incumbent Director.

         (b) The Board of  Directors  shall have the power to adopt from time to
time such By-Laws,  rules and  regulations  for the  governance of the officers,
employees  and agents and for the  management of the business and affairs of the
corporation, not inconsistent with this Charter and the laws of the State of New
York,  as may be  expedient,  and to amend or  repeal  such  by-laws,  rules and
regulations, except as provided in the By-Laws.

         (c) Any or all of the Directors may be removed at any time,  either for
or without cause, by vote of the shareholders.

         (d) No Director shall be personally liable to the corporation or any of
its  shareholders  for damages  for any breach of duty as a Director;  provided,
however,  that the  foregoing  provision  shall not  eliminate  or limit (i) the
liability of a Director if a judgment or other final adjudication adverse to him
or her  establishes  that  his or her  acts or  omissions  were in bad  faith or
involved  intentional  misconduct or that he or she personally  gained in fact a
financial profit or other advantage to which he or she was not legally entitled,
or were acts or  omissions  which (a) he or she knew or  reasonably  should have
known  violated  the  Insurance  Law of the State of New York or (b)  violated a
specific standard of care imposed on Directors  directly,  and not by reference,
by a provision of the Insurance Law of the State of New York (or any regulations
promulgated thereunder) or (c) constituted a knowing violation of any other law;
or (ii) the  liability of a Director for any act or omission  prior to September
21, 1989.


                                     - 3 -
<PAGE>

ARTICLE VI

         (a) The  Directors of the  corporation  shall be elected at each annual
meeting of shareholders of the corporation in the manner  prescribed by law. The
annual meeting of  shareholders  shall be held at such place,  within or without
the State of New York, and at such time as may be fixed by or under the By-Laws.
At each  annual  meeting  of  shareholders,  directors  shall be elected to hold
office for a term expiring at the next annual meeting of shareholders.

         (b) Newly  created  directorships  resulting  from an  increase  in the
number of Directors and vacancies  occurring in the Board of Directors  shall be
filled by vote of the shareholders.

         (c) Each Director shall be at least twenty-one years of age, and at all
times a majority of the Directors  shall be citizens and residents of the United
States, and not less than three of the Directors shall be residents of the State
of New York.

         (d) The Board of  Directors  shall elect such  officers as are provided
for in the By-Laws at the first meeting of the Board of Directors following each
annual  meeting  of the  shareholders.  In the  event  of the  failure  to elect
officers  at such  meeting,  officers  may be elected at any  regular or special
meeting of the Board of Directors.  A vacancy in any office may be filled by the
Board of Directors at any regular or special meeting.

ARTICLE VII

         The duration of the  corporate  existence of the  corporation  shall be
perpetual.

ARTICLE VIII

         The amount of the capital of the corporation  shall be $2,500,000,  and
shall consist of 2,000,000 Common Shares, par value $1.25 per share.

44859-1.DOC
                                     - 4 -







                      THE EQUITABLE LIFE ASSURANCE SOCIETY

                                       OF

                                THE UNITED STATES








                                     BY-LAWS
                                     -------








                         As Amended November 21, 1996


<PAGE>


                      THE EQUITABLE LIFE ASSURANCE SOCIETY
                                       OF
                                THE UNITED STATES

                                     BY-LAWS
                                     -------


                                Table of Contents


ARTICLE I    SHAREHOLDERS................................................     1

 Section 1.1  Annual Meetings............................................     1
 Section 1.2  Notice of Meetings; Waiver.................................     1
 Section 1.3  Organization; Procedure....................................     2
 Section 1.4  Action Without a Meeting...................................     2

ARTICLE II   BOARD OF DIRECTORS..........................................     2

 Section 2.1  Regular Meetings...........................................     2
 Section 2.2  Special Meetings...........................................     2
 Section 2.3  Independent Directors; Quorum..............................     2
 Section 2.4  Notice of Meetings.........................................     3
 Section 2.5  Newly Created Directorships;
                Vacancies................................................     3
 Section 2.6  Presiding Officer..........................................     3
 Section 2.7  Telephone Participation in
                Meetings; Action by Consent
                Without Meeting..........................................     3

ARTICLE III  COMMITTEES..................................................     4

 Section 3.1  Committees.................................................     4
 Section 3.2  Authority of Committees....................................     5
 Section 3.3  Quorum and Manner of Acting................................     5
 Section 3.4  Removal of Members.........................................     6
 Section 3.5  Vacancies..................................................     6
 Section 3.6  Subcommittees..............................................     6
 Section 3.7  Alternate Members of Committees............................     6
 Section 3.8  Attendance of Other Directors..............................     6



<PAGE>


ARTICLE IV   OFFICERS....................................................     6

 Section 4.1  Chairman of the Board......................................     6
 Section 4.2  Vice-Chairman of the Board.................................     7
 Section 4.3  President..................................................     7
 Section 4.4  Chief Executive Officer....................................     7
 Section 4.5  Secretary..................................................     7
 Section 4.6  Other Officers.............................................     8

ARTICLE V    CAPITAL STOCK...............................................     8

 Section 5.1  Transfers of Stock;
                Registered Shareholders..................................     8
 Section 5.2  Transfer Agent and Registrar...............................     9

ARTICLE VI  EXECUTION OF INSTRUMENTS.....................................     9

 Section 6.1  Execution of Instruments...................................     9
 Section 6.2  Facsimile Signatures of
                Former Officers..........................................    10
 Section 6.3  Meaning of Term "Instruments"..............................    10

ARTICLE VII  GENERAL.....................................................    10

 Section 7.1  Reports of Committees......................................    10
 Section 7.2  Independent Certified
                Public Accountants.......................................    10
 Section 7.3  Directors' Fees............................................    10
 Section 7.4  Indemnification of Directors,
                Officers and Employees...................................    10
 Section 7.5  Waiver of Notice...........................................    11
 Section 7.6  Company....................................................    11

ARTICLE VIII  AMENDMENT OF BY-LAWS.......................................    11

 Section 8.1  Amendment of By-Laws.......................................    11
 Section 8.2  Notice of Amendment........................................    12


<PAGE>





                                     BY-LAWS

                                       OF

                      THE EQUITABLE LIFE ASSURANCE SOCIETY
                              OF THE UNITED STATES

                                    ARTICLE I
                                    ---------

                                  SHAREHOLDERS
                                  ------------

         Section 1.1. Annual Meetings. The annual meeting of the shareholders of
the Company for the election of Directors and for the  transaction of such other
business as properly may come before such meeting shall be held at the principal
office of the Company on the third  Wednesday  in the month of May at 3:00 P.M.,
local time, or at such other place,  within or without the State of New York, or
on such other earlier or later date in April or May or at such other hour as may
be fixed from time to time by resolution of the Board of Directors and set forth
in the  notice or waiver of notice of the  meeting.  [Business  Corporation  Law
Secs. 602(a), (b)]*

         Section 1.2. Notice of Meetings; Waiver. The Secretary or any Assistant
Secretary shall cause written notice of the place, date and hour of each meeting
of the  shareholders,  and,  in the case of a special  meeting,  the  purpose or
purposes  for which such  meeting is called  and by or at whose  direction  such
notice is being  issued,  to be given,  personally  or by first class mail,  not
fewer than ten nor more than fifty days  before the date of the  meeting to each
shareholder of record entitled to vote at such meeting.

         No  notice  of  any  meeting  of  shareholders  need  be  given  to any
shareholder  who  submits  a signed  waiver  of  notice,  in person or by proxy,
whether before or after the meeting or who attends the meeting,  in person or by
proxy,  without  protesting  prior to its  conclusion the lack of notice of such
meeting. [Business Corporation Law Secs. 605, 606]

- --------
* Citations are to the Business  Corporation  Law and Insurance Law of the State
of New York, as in effect on [date of adoption],  and are inserted for reference
only, and do not constitute a part of the By-Laws.
<PAGE>

         Section 1.3. Organization;  Procedure. At every meeting of shareholders
the presiding officer shall be the Chairman of the Board or, in the event of his
or her absence or  disability,  the  President  or, in his or her  absence,  any
officer of the Company designated by the shareholders. The order of business and
all  other  matters  of  procedure  at  every  meeting  of  shareholders  may be
determined by such presiding officer.  The Secretary,  or in the event of his or
her absence or disability,  an Assistant Secretary or, in his or her absence, an
appointee of the presiding officer, shall act as Secretary of the meeting.

         Section 1.4. Action Without a Meeting. Any action required or permitted
to be taken by  shareholders  may be taken without a meeting on written  consent
signed by the  holders of all the  outstanding  shares  entitled to vote on such
action. [Business Corporation Law Sec. 615]


                                   ARTICLE II
                                   ----------

                               BOARD OF DIRECTORS
                               ------------------

         Section  2.1.  Regular  Meetings.  Regular  meetings  of the  Board  of
Directors  shall be held at the  principal  office of the  Company  on the third
Thursday of each month,  except January and August,  unless a change in place or
date is  ordered by the Board of  Directors.  The first  regular  meeting of the
Board of  Directors  following  the annual  meeting of the  shareholders  of the
Company is designated as the Annual Meeting. [Business Corporation Law Sec. 710]

         Section  2.2.  Special  Meetings.  Special  meetings  of the  Board  of
Directors may be called at any time by the Chairman of the Board, the President,
or two directors. [Business Corporation Law Sec. 710]

         Section 2.3. Independent Directors;  Quorum. Not less than one-third of
the Board of Directors shall be persons who are not officers or employees of the
Company or of any entity  controlling,  controlled  by, or under common  control
with the Company and who are not beneficial owners of a controlling  interest in
the voting stock of the Company or of any such entity.

         A majority of the entire  Board of  Directors,  including  at least one
Director  who is not an  officer  or  employee  of the  Company or of any entity
controlling,  controlled by, or under common control with the Company and who is
not a  beneficial  owner of a  controlling  interest in the voting  stock of the
Company
<PAGE>

or of any such entity, shall constitute a quorum for the transaction of business
at any regular or special meeting of the Board of Directors, except as otherwise
prescribed by these By-Laws.  Except as otherwise prescribed by law, the Charter
of the  Company,  or these  By-Laws,  the vote of a  majority  of the  Directors
present at the time of the vote,  if a quorum is present at such time,  shall be
the act of the Board of Directors. A majority of the Directors present,  whether
or not a quorum is present,  may adjourn any meeting  from time to time and from
place to place. As used in these By-Laws  "entire Board of Directors"  means the
total  number  of  directors  which  the  Company  would  have if there  were no
vacancies. [Business Corporation Law Secs. 707, 708; Insurance Law Sec. 1202]

         Section  2.4.  Notice of Meetings.  Notice of a regular  meeting of the
Board of Directors need not be given. Notice of a change in the time or place of
a regular  meeting of the Board of Directors  shall be given to each Director at
least five days in advance  thereof in writing  and by  telephone  or  telecopy.
Notice of each special  meeting of the Board of Directors shall be given to each
Director  at least  24 hours  prior to the  special  meeting,  personally  or by
telephone or telegram or telecopy,  and shall state in general terms the purpose
or purposes of the meeting. Any such notice for a regular or special meeting not
specifically  required by this  Section 2.4 to be given by telephone or telecopy
shall be deemed given to a director  when sent by mail,  telegram,  cablegram or
radiogram  addressed  to such  director at his or her address  furnished  to the
Secretary.  Notice of an  adjourned  regular or special  meeting of the Board of
Directors  shall be given if and as  determined  by a majority of the  directors
present  at the time of the  adjournment,  whether  or not a quorum is  present.
[Business Corporation Law Sec. 711]

         Section 2.5. Newly Created Directorships;  Vacancies. Any newly created
directorships  resulting  from  an  increase  in the  number  of  Directors  and
vacancies  occurring  in the  Board  of  Directors  for any  reasons  (including
vacancies  resulting  from the  removal of a Director  without  cause)  shall be
filled by the shareholders of the Company.  [Business  Corporation Law Sec. 705;
Insurance Law Sec. 4211]

         Section 2.6. Presiding  Officer.  In the absence or inability to act of
the  Chairman  of the Board at any  regular or  special  meeting of the Board of
Directors,  any  Vice-Chairman of the Board, or the President,  as designated by
the chief executive  officer,  shall preside at such meeting.  In the absence or
inability to act of all of such  officers,  the Board of Directors  shall select
from among their number present a presiding officer.

                  Section 2.7.  Telephone  Participation in Meetings;  Action by
Consent Without Meeting.  Any Director may participate in a meeting of the Board
<PAGE>

or  any  committee  thereof  by  means  of a  conference  telephone  or  similar
communications  equipment  by means of which all  persons  participating  in the
meeting  can hear each  other at the same  time,  and such  participation  shall
constitute presence in person at such meeting;  provided that one meeting of the
Board each year shall be held  without the use of such  conference  telephone or
similar communication equipment. When time is of the essence, but not in lieu of
a regularly scheduled meeting of the Board of Directors,  any action required or
permitted to be taken by the Board or any committee thereof may be taken without
a meeting  if all  members of the Board or such  committee,  as the case may be,
consent in writing to the  adoption of a resolution  authorizing  the action and
such written  consents and resolution are filed with the minutes of the Board or
such committee, as the case may be. [Business Corporation Law Sec. 708]


                                   ARTICLE III
                                   -----------

                                   COMMITTEES
                                   ----------

         Section 3.1.  Committees.  (a) The Board of  Directors,  by  resolution
adopted by a majority of the entire Board of Directors, may establish from among
its  members  an  Executive  Committee  of the Board  composed  of three or more
Directors.  Not less than  one-third of the members of such  committee  shall be
persons  who are not  officers  or  employees  of the  Company  or of any entity
controlling, controlled by, or under common control with the Company and who are
not  beneficial  owners of a  controlling  interest  in the voting  stock of the
Company or of any such entity.

         (b) The Board of Directors,  by resolution adopted by a majority of the
entire Board of Directors,  shall  establish  from among its members one or more
committees with authority to discharge the  responsibilities  enumerated in this
subsection (b). Each such committee shall be composed of three or more Directors
and shall be comprised  solely of Directors who are not officers or employees of
the Company or of any entity controlling, controlled by, or under common control
with the Company and who are not beneficial owners of a controlling  interest in
the  voting  stock of the  Company  or of any such  entity.  Such  committee  or
committees shall have responsibility for:

         (i)  Recommending  to the Board of Directors  candidates for nomination
    for election by the shareholders to the Board of Directors;
<PAGE>

         (ii)  Evaluating  the  performance  of  officers  deemed  by  any  such
    committee to be  principal  officers of the Company and  recommending  their
    selection and compensation;

         (iii)  Recommending  the  selection  of  independent  certified  public
    accountants;

         (iv)  Reviewing the scope and results of the  independent  audit and of
    any internal audit; and

         (v) Reviewing the Company's financial condition.

         (c) The Board of Directors,  by resolution adopted from time to time by
a majority  of the  entire  Board of  Directors,  may  establish  from among its
members one or more additional committees of the Board, each composed of five or
more  Directors.  Not less than  one-third of the members of each such committee
shall be persons  who are not  officers  or  employees  of the Company or of any
entity controlling,  controlled by, or under common control with the Company and
who are not beneficial  owners of a controlling  interest in the voting stock of
the Company or of any such entity. [Business Corporation Law Sec. 712; Insurance
Law Sec. 1202]

         Section 3.2. Authority of Committees. Each committee shall have all the
authority of the Board of Directors, to the extent permitted by law and provided
in the resolution creating such committee,  provided, however, that no committee
shall have authority as to the following matters:

         (a)  the  submission  to   shareholders  of  any  action  as  to  which
    shareholder approval is required by law;

         (b) the  filling  of  vacancies  in the  Board of  Directors  or in any
    committee thereof;

         (c) the fixing of  compensation  of the  Directors  for  serving on the
    Board of Directors or any committee thereof;

         (d) the  amendment  or repeal of the  By-Laws,  or the  adoption of new
    By-Laws; or

         (e) the amendment or repeal of any resolution of the Board of Directors
    unless such  resolution of the Board of Directors by its terms provides that
    it may be so amended or repealed.
<PAGE>

         Section  3.3.  Quorum  and Manner of  Acting.  A majority  of the total
membership that a committee would have if there were no vacancies  (including at
least one  Director  who is not an officer or  employee of the Company or of any
entity controlling,  controlled by, or under common control with the Company and
who is not a beneficial  owner of a controlling  interest in the voting stock of
the Company or of any such entity) shall constitute a quorum for the transaction
of  business.  The vote of a majority of the members  present at the time of the
vote, if a quorum is present at such time,  shall be the act of such  committee.
Except as otherwise  prescribed  by these  By-Laws or by the Board of Directors,
each  committee may elect a chairman  from among its members,  fix the times and
dates of its meetings, and adopt other rules of procedure.

         Section 3.4. Removal of Members.  Any member (and any alternate member)
of a  committee  may be  removed by vote of a  majority  of the entire  Board of
Directors.

         Section 3.5. Vacancies.  Any vacancy occurring in any committee for any
reason may be filled by vote of a majority of the entire Board of Directors.

         Section  3.6.  Subcommittees.  Any  committee  may  appoint one or more
subcommittees  from its members.  Any such  subcommittee may be charged with the
duty of  considering  and  reporting to the  appointing  committee on any matter
within the  responsibility  of the committee  appointing such  subcommittee  but
cannot act in place of the appointing committee.

         Section 3.7.  Alternate  Members of Committees.  The Board of Directors
may  designate,  by  resolution  adopted  by a majority  of the entire  Board of
Directors,  one or more directors as alternate  members of any committee who may
replace any absent member or members at a meeting of such  committee.  [Business
Corporation Law Sec. 712]

         Section  3.8.  Attendance  of  Other  Directors.  Except  as  otherwise
prescribed  by the Board of  Directors,  members of the Board of  Directors  may
attend any meeting of any committee.

                                   ARTICLE IV
                                   ----------

                                    OFFICERS
                                    --------

         Section 4.1.  Chairman of the Board.  The Board of  Directors  may at a
regular or special meeting elect from among their number a Chairman of the
<PAGE>

Board who shall hold office,  at the pleasure of the Board of  Directors,  until
the next Annual Meeting.

         The Chairman of the Board shall preside at all meetings of the Board of
Directors and also shall  exercise such powers and perform such duties as may be
delegated  or assigned  to or  required of him or her by these  By-Laws or by or
pursuant to authorization of the Board of Directors.

         Section 4.2.  Vice-Chairman of the Board. The Board of Directors may at
a  regular  or  special  meeting  elect  from  among  their  number  one or more
Vice-Chairmen  of the Board who shall hold office,  at the pleasure of the Board
of Directors, until the next Annual Meeting.

         The  Vice-Chairmen  of the Board shall exercise such powers and perform
such  duties as may be  delegated  or  assigned  to or required of them by these
By-Laws or by or pursuant to  authorization  of the Board of Directors or by the
Chairman of the Board.

         Section 4.3.  President.  The Board of Directors  shall at a regular or
special meeting elect from among their number a President who shall hold office,
at the  pleasure of the Board of  Directors,  until the next Annual  Meeting and
until the election of his or her successor.

         The President shall exercise such powers and perform such duties as may
be delegated or assigned to or required of him or her by these  By-Laws or by or
pursuant to  authorization of the Board of Directors or (if the President is not
the chief executive officer) by the chief executive  officer.  The President and
Secretary may not be the same person.

         Section 4.4. Chief Executive Officer.  The Chairman of the Board or the
President  shall be the chief  executive  officer of the Company as the Board of
Directors  from time to time shall  determine,  and the Board of Directors  from
time to time may  determine  who shall  act as chief  executive  officer  in the
absence or inability to act of the then incumbent.

         Subject to the control of the Board of Directors, and to the extent not
otherwise  prescribed by these By-Laws,  the chief executive  officer shall have
plenary  power  over all  departments,  officers,  employees,  and agents of the
Company,  and shall be responsible  for the general  management and direction of
all the business and affairs of the Company.
<PAGE>

         Section 4.5.  Secretary.  The Board of Directors  shall at a regular or
special meeting elect a Secretary who shall hold office,  at the pleasure of the
Board of Directors,  until the next Annual Meeting and until the election of his
or her successor.

         The Secretary  shall issue notices of the meetings of the  shareholders
and the Board of  Directors  and its  committees,  shall keep the minutes of the
meetings of the  shareholders  and the Board of Directors and its committees and
shall have custody of the Company's  corporate  seal and records.  The Secretary
shall exercise such powers and perform such other duties as relate to the office
of the  Secretary,  and also  such  powers  and  duties as may be  delegated  or
assigned to or required  of him or her by or  pursuant to  authorization  of the
Board of  Directors  or by the  Chairman of the Board or (if the Chairman of the
Board is not the chief executive officer) the chief executive officer.

         Section 4.6.  Other  Officers.  The Board of  Directors  may elect such
other officers as may be deemed necessary for the conduct of the business of the
Company. Each such officer elected by the Board of Directors shall exercise such
powers and perform such duties as may be delegated or assigned to or required of
him or her by the Board of Directors or the chief executive  officer,  and shall
hold office until the next Annual  Meeting,  but at any time may be suspended by
the chief  executive  officer  or by the Board of  Directors,  or removed by the
Board of Directors. [Business Corporation Law Secs. 715, 716]


                                    ARTICLE V
                                    ---------

                                  CAPITAL STOCK
                                  -------------

         Section 5.1. Transfers of Stock; Registered Shareholders. (a) Shares of
stock of the Company  shall be  transferable  only upon the books of the Company
kept for such  purpose upon  surrender  to the Company or its transfer  agent or
agents of a  certificate  (unless  such shares shall be  uncertificated  shares)
representing  shares,  duly endorsed or accompanied  by appropriate  evidence of
succession,  assignment or authority to transfer. Within a reasonable time after
the transfer of uncertificated  shares, the Company shall send to the registered
owner thereof a written  notice  containing the  information  required to be set
forth or stated on certificates.

         (b) Except as otherwise  prescribed  by law, the Board of Directors may
make such rules,  regulations and conditions as it may deem expedient concerning
the  subscription  for, issue,  transfer and  registration  of, shares of stock.
<PAGE>

Except as otherwise prescribed by law, the Company, prior to due presentment for
registration of transfer, may treat the registered owner of shares as the person
exclusively  entitled  to vote,  to  receive  notifications,  and  otherwise  to
exercise all the rights and powers of an owner.  [Business  Corporation Law Sec.
508(d), (f); Insurance Law Sec. 4203]

         Section 5.2 Transfer  Agent and  Registrar.  The Board of Directors may
appoint one or more transfer agents and one or more registrars,  and may require
all certificates  representing shares to bear the signature of any such transfer
agents or  registrars.  The same person may act as transfer  agent and registrar
for the Company.


                                   ARTICLE VI
                                   ----------

                            EXECUTION OF INSTRUMENTS
                            ------------------------

         Section 6.1.  Execution of  Instruments.  (a) Any one of the following,
namely,  the  Chairman  of  the  Board,  any  Vice-Chairman  of the  Board,  the
President, any Vice-President (including a Deputy or Assistant Vice-President or
any other Vice-President  designated by a number or a word or words added before
or  after   the  title   Vice-President   to   indicate   his  or  her  rank  or
responsibilities),  the Secretary, or the Treasurer, or any officer, employee or
agent  designated by or pursuant to  authorization  of the Board of Directors or
any  committee  created  under these  By-Laws,  shall have power in the ordinary
course of business to enter into  contracts or execute  instruments on behalf of
the Company  (other than  checks,  drafts and other orders drawn on funds of the
Company  deposited in its name in banks) and to affix the corporate seal. If any
such  instrument  is to be  executed  on behalf of the  Company by more than one
person,  any two or more of the  foregoing  or any one or more of the  foregoing
with an  Assistant  Secretary  or an  Assistant  Treasurer  shall  have power to
execute such instrument and affix the corporate seal.

         (b) The  signature  of any  officer  may be in  facsimile  on any  such
instrument if it shall also bear the actual signature,  or personally  inscribed
initials, of an officer, employee or agent empowered by or pursuant to the first
sentence of this Section to execute such instrument,  provided that the Board of
Directors  or a  committee  thereof may  authorize  the  issuance  of  insurance
contracts and annuity  contracts on behalf of the Company  bearing the facsimile
signature of an officer  without the actual  signature or  personally  inscribed
initials of any person.
<PAGE>

         (c) All checks,  drafts and other  orders drawn on funds of the Company
deposited in its name in banks shall be signed only pursuant to authorization of
and in  accordance  with  rules  prescribed  from  time to time by the  Board of
Directors  or a committee  thereof,  which rules may permit the use of facsimile
signatures.

         Section 6.2.  Facsimile  Signatures of Former Officers.  If any officer
whose facsimile  signature has been placed upon any instrument shall have ceased
to be such officer before such  instrument is issued,  it may be issued with the
same effect as if he or she had been such officer at the time of its issue.

         Section 6.3. Meaning of Term "Instruments". As used in this Article VI,
the  term  "instruments"   includes,  but  is  not  limited  to,  contracts  and
agreements,  checks, drafts and other orders for the payment of money, transfers
of bonds,  stocks,  notes and other securities,  and powers of attorney,  deeds,
leases, releases of mortgages,  satisfactions and all other instruments entitled
to be recorded in any jurisdiction.


                                   ARTICLE VII
                                   -----------

                                     GENERAL
                                     -------

         Section 7.1.  Reports of Committees.  Reports of any committee  charged
with  responsibility for supervising or making investments shall be submitted at
the next meeting of the Board of Directors.  Reports of other  committees of the
Board of  Directors  shall be  submitted  at a regular  meeting  of the Board of
Directors  as soon as  practicable,  unless  otherwise  directed by the Board of
Directors.

         Section 7.2 Independent  Certified  Public  Accountants.  The books and
accounts  of  the  Company  shall  be  audited  throughout  each  year  by  such
independent  certified  public  accountants as shall be selected by the Board of
Directors.

         Section 7.3. Directors' Fees. The Directors shall be paid such fees for
their  services  in any  capacity  as may have been  authorized  by the Board of
Directors.  No Director who is a salaried  officer of the Company  shall receive
any fees for serving as a Director of the  Company.  [Business  Corporation  Law
Sec. 713(e)]
<PAGE>

         Section 7.4. Indemnification of Directors,  Officers and Employees. (a)
To the extent  permitted  by the law of the State of New York and subject to all
applicable requirements thereof:

         (i) any person made or  threatened  to be made a party to any action or
    proceeding, whether civil or criminal, by reason of the fact that he or she,
    or his or her  testator  or  intestate,  is or was a  director,  officer  or
    employee of the Company shall be indemnified by the Company;

         (ii) any person made or  threatened to be made a party to any action or
    proceeding, whether civil or criminal, by reason of the fact that he or she,
    or his or her testator or intestate serves or served any other  organization
    in any  capacity at the request of the  Company  may be  indemnified  by the
    Company; and

         (iii) the related expenses of any such person in any of said categories
    may be advanced by the Company.

         (b) To the extent  permitted  by the law of the State of New York,  the
Company may provide for further  indemnification  or  advancement of expenses by
resolution  of  shareholders  of the  Company  or the  Board  of  Directors,  by
amendment of these By-Laws,  or by agreement.  [Business  Corporation  Law Secs.
721-726; Insurance Law Sec. 1216]

         Section  7.5.  Waiver of Notice.  Notice of any meeting of the Board of
Directors  or any  committee  thereof  shall not be  required to be given to any
Director  who  submits a signed  waiver of  notice  whether  before or after the
meeting,  or who  attends  the meeting  without  protesting,  prior to or at its
commencement, the lack of notice to him. [Business Corporation Law Sec. 711(c)]

         Section 7.6.  Company.  The term  "Company" in these  By-Laws means The
Equitable Life Assurance Society of the United States.


                                  ARTICLE VIII
                                  ------------

                              AMENDMENT OF BY-LAWS
                              --------------------

         Section  8.1.  Amendment  of  By-Laws.  Subject to Section  1210 of the
Insurance Law of the State of New York, all By-Laws of the Corporation,
<PAGE>

whether adopted by the Board of Directors or the shareholders,  shall be subject
to amendment, alteration or repeal, and new By-Laws may be made, either

         (a)  by  the   shareholders   at  any  annual  or  special  meeting  of
    shareholders  the notice of which shall have  specified  or  summarized  the
    proposed amendment, alteration, repeal or new By-Laws, or

         (b) by  resolution  adopted by the Board of Directors at any regular or
    special  meeting,  the notice or waiver of notice of which,  unless  none is
    required  hereunder,   shall  have  specified  or  summarized  the  proposed
    amendment, alteration, repeal or new By-Laws,

provided,  however, that the shareholders may at any time provide in the By-Laws
that any  specified  provision  or  provisions  of the  By-Laws  may be amended,
altered or repealed only in the manner specified in the foregoing clause (a), in
which  event  such  provision  or  provisions  shall be  subject  to  amendment,
alteration or repeal only in such manner. [Business Corporation Law Sec. 601(a);
Insurance Law Sec. 1210]

         Section 8.2. Notice of Amendment. If any By-Law regulating an impending
election of directors is adopted, amended or repealed by the Board of Directors,
there shall be set forth in the notice of the next meeting of  shareholders  for
the election of directors the By-Law so adopted,  amended or repealed,  together
with a concise statement of the changes made. [Business Corporation Law Sec. 601
(b).]




                                                                   MARY P. BREEN
                                                                  Vice President
                                                   and Associate General Counsel
                                                                  (212) 314-3815
                                                             Fax: (212) 707-1882
[EQUITABLE -- MEMBER OF THE GLOBAL AXA GROUP LOGO]
                                                                  LAW DEPARTMENT


                                                  April 30, 1997



The Equitable Life Assurance Society of the United States
1290 Avenue of the Americas
New York, NY 10104


Dear Sirs:

      This opinion is furnished in connection with the filing of a Registration
Statement on Form S-6, File No. 333-17625 ("Registration Statement") of Separate
Account FP ("Separate Account FP") of The Equitable Life Assurance Society of
the United States ("Equitable"). The Registration Statement covers an indefinite
number of units of interest in Separate Account FP ("Units") under IL Coli II
(policy form No. 96-300) an individual flexible premium variable life insurance
policy issued by Equitable ("Policy"). Net premiums received under the Policies
are allocated by Equitable to Separate Account FP to the extent directed by
owners of the Policies. Net premiums under other variable life insurance
policies issued by Equitable may also be allocated to Separate Account FP.

      The Policies are designed to provide life insurance protection and are to
be offered in the manner described in the Prospectus and prospectus supplement
included in the Registration Statement. The Policies will be sold only in
jurisdictions authorizing such sales.

      I have examined all such corporate records of Equitable and such other
documents and laws as I consider appropriate as a basis for the opinion
hereinafter expressed. On the basis of such examination, it is my opinion that:

      1. Equitable is a corporation duly organized and validly existing under
the laws of the State of New York.

      2. Separate Account FP was duly established and is maintained by Equitable
pursuant to the laws of the State of New York, under which income, gains and
losses, whether or not realized, from assets allocated to Separate Account FP,
are, in accordance with the Policies, credited to or charged against Separate
Account FP without regard to other income, gains or losses of Equitable.

      3. Assets allocated to Separate Account FP will be owned by Equitable;
Equitable is not a trustee with respect thereto. The Policies provide that the
portion of the assets of Separate Account FP equal to the reserves and other
Policy liabilities with respect to Separate Account FP will not be chargeable
with liabilities arising out of any other business Equitable may conduct.
Equitable reserves the right to transfer assets of Separate Account FP in excess
of such reserves and other Policy liabilities to the general account of
Equitable.

      4. When issued and sold as described above, the Policies (including any
Units duly credited thereunder) will be duly authorized and will constitute
validly issued and binding obligations of Equitable in accordance with their
terms.

      I hereby consent to the use of this opinion as an exhibit to the
Registration Statement.

                                                  Very truly yours,


                                                  /s/ Mary P. Breen
                                                  --------------------------
                                                      Mary P. Breen

51510-1

           THE EQUITABLE LIFE ASSURANCE SOCIETY OF THE UNITED STATES
             1290 AVENUE OF THE AMERICAS, NEW YORK, NEW YORK 10104




                                               April 30, 1997


The Equitable Life Assurance
 Society of the United States
1290 Avenue of the Americas
New York, New York  10104


      This opinion is furnished in connection with the Registration Statement on
Form S-6, File No. 333-17625 ("Registration Statement") of Separate Account FP
("Separate Account FP") of The Equitable Life Assurance Society of the United
States ("Equitable") covering an indefinite number of units of interest in
Separate Account FP under IL COLI II(SM) (policy form no. 96-300), flexible
premium variable life insurance policies ("Policies"). Net premiums received
under the Policies may be allocated to Separate Account FP as described in the
Prospectus included in the Registration Statement .

      I participated in the preparation of the Policies and I am familiar with
their provisions. I am also familiar with the description contained in the
prospectus. In my opinion:

      1.  The Illustrations of Cash Surrender Values Based on Historical
          Investment Results in the Summary to the Prospectus and the
          Illustrations of Policy Benefits in Part 4 of the Prospectus (the
          "Illustrations") are consistent with the provisions of the Policies.
          The assumptions upon which these Illustrations are based, including
          the current cost of insurance and expense charges, are stated in the
          Prospectus and are reasonable. The Policies have not been designed so
          as to make the relationship between premiums and benefits, as shown in
          the Illustrations, appear disproportionately more favorable to
          prospective purchasers of Policies for non-tobacco user preferred risk
          males age 40 than to prospective purchasers of Policies for males at
          other ages or in other underwriting classes or for females. The
          particular Illustrations shown were not selected for the purpose of
          making the relationship appear more favorable.

      I hereby consent to the use of this opinion as an exhibit to the
Registration Statement and to the reference to my name under the heading
"Accounting and Actuarial Experts" in the Prospectus.

                                          Very truly yours,



                                          /s/ Barbara Fraser
                                        -----------------------------------
                                              Barbara Fraser,
                                              F.S.A., M.A.A.A.
                                              Vice President
                                              The Equitable Life Assurance
                                              Society of the United States

51503




                       CONSENT OF INDEPENDENT ACCOUNTANTS


We hereby consent to the use in the Prospectus constituting part of this
Post-Effective Amendment No. 1 to the Registration Statement No. 333-17625 on
Form S-6 (the "Registration Statement") of our report dated February 10, 1997
relating to the financial statements of The Equitable Life Assurance Society of
the United States Separate Account FP for the year ended December 31, 1996, and
our report dated February 10, 1997 relating to the consolidated financial
statements of The Equitable Life Assurance Society of the United States for the
year ended December 31, 1996, which reports appear in such Prospectus. We also
consent to the reference to us under the heading "Accounting and Actuarial
Experts" in the Prospectus.



/s/ Price Waterhouse LLP

Price Waterhouse LLP
New York, New York
April 29, 1997



                                POWER OF ATTORNEY
                                -----------------


         KNOW ALL PERSONS BY THESE PRESENTS, that the undersigned officer or
director of The Equitable Life Assurance Society of the United States (the
"Company"), a New York stock life insurance company, hereby constitutes and
appoints Gordon G. Dinsmore, Samuel B. Shlesinger, Maureen K. Wolfson, Pauline
Sherman, Donald R. Kaplan, Naomi J. Weinstein, Mildred Oliver and each of them
(with full power to each of them to act alone), his or her true and lawful
attorney-in fact and agent , with full power of substitution to each, for him or
her and on his or her behalf and in his or her name, place and stead, to execute
and file any of the documents referred to below relating to registrations under
the Securities Act of 1933, the Securities Exchange Act of 1934 and the
Investment Company Act of 1940 with respect to any insurance or annuity
contracts or other agreements providing for allocation of amounts to Separate
Accounts of the Company, and related units or interests in Separate Accounts:
registration statements on any form or forms under the Securities Act of 1933
and the Investment Company Act of 1940 and annual reports on any form or forms
under the Securities Exchange Act of 1934, and any and all amendments and
supplements thereto, with all exhibits and all instruments necessary or
appropriate in connection therewith, each of said attorney-in-fact and agents
and his, her or their substitutes being empowered to act with or without the
others or other, and to have full power and authority to do or cause to be done
in the name and on behalf of the undersigned each and every act and thing
requisite and necessary or appropriate with respect thereto to be done in and
about the premises in order to effectuate the same as fully to all intents and
purposes as the undersigned might or could do in person, hereby ratifying and
confirming all that said attorney-in-fact and agents, or any of them, may do or
cause to be done by virtue hereof.

         IN WITNESS WHEREOF, the undersigned has hereunto set his or her hand
this 6th day of January, 1997

                                              /s/ Mary R. (Nina) Henderson
                                             ---------------------------------
                                                  Mary R. (Nina) Henderson




<TABLE> <S> <C>

<ARTICLE>                                        6
<CIK>                                            0000771726
<NAME>                                           Sep Acct FP ELAS
<SERIES>
<NUMBER>                                         02
<NAME>                                           Common Stock Fund
<MULTIPLIER>                                     1
<CURRENCY>                                       U. S. Dollars
       
<S>                                              <C>
<PERIOD-TYPE>                                    12-MOS
<FISCAL-YEAR-END>                                Dec-31-1996
<PERIOD-START>                                   Jan-01-1996
<PERIOD-END>                                     Dec-31-1996
<EXCHANGE-RATE>                                  1
<INVESTMENTS-AT-COST>                            1,277,628,295
<INVESTMENTS-AT-VALUE>                           1,572,061,192
<RECEIVABLES>                                    967,531
<ASSETS-OTHER>                                   0
<OTHER-ITEMS-ASSETS>                             0
<TOTAL-ASSETS>                                   1,573,028,723
<PAYABLE-FOR-SECURITIES>                         0
<SENIOR-LONG-TERM-DEBT>                          0
<OTHER-ITEMS-LIABILITIES>                        2,250,844
<TOTAL-LIABILITIES>                              2,250,844
<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>                                     1,570,777,879
<DIVIDEND-INCOME>                                11,773,551
<INTEREST-INCOME>                                0
<OTHER-INCOME>                                   0
<EXPENSES-NET>                                   8,267,795
<NET-INVESTMENT-INCOME>                          3,505,756
<REALIZED-GAINS-CURRENT>                         187,552,444
<APPREC-INCREASE-CURRENT>                        112,608,618
<NET-CHANGE-FROM-OPS>                            303,666,818
<EQUALIZATION>                                   0
<DISTRIBUTIONS-OF-INCOME>                        3,505,756
<DISTRIBUTIONS-OF-GAINS>                         300,161,062
<DISTRIBUTIONS-OTHER>                            120,955,019
<NUMBER-OF-SHARES-SOLD>                          0
<NUMBER-OF-SHARES-REDEEMED>                      0
<SHARES-REINVESTED>                              0
<NET-CHANGE-IN-ASSETS>                           424,192,605
<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 ELAS
<SERIES>
<NUMBER>                                         03
<NAME>                                           Money Market Fund
<MULTIPLIER>                                     1
<CURRENCY>                                       U. S. Dollars
       
<S>                                              <C>
<PERIOD-TYPE>                                    12-MOS
<FISCAL-YEAR-END>                                Dec-31-1996
<PERIOD-START>                                   Jan-01-1996
<PERIOD-END>                                     Dec-31-1996
<EXCHANGE-RATE>                                  1
<INVESTMENTS-AT-COST>                            242,546,651
<INVESTMENTS-AT-VALUE>                           242,570,674
<RECEIVABLES>                                    0
<ASSETS-OTHER>                                   0
<OTHER-ITEMS-ASSETS>                             8,940,540
<TOTAL-ASSETS>                                   251,511,214
<PAYABLE-FOR-SECURITIES>                         9,060,754
<SENIOR-LONG-TERM-DEBT>                          0
<OTHER-ITEMS-LIABILITIES>                        577,366
<TOTAL-LIABILITIES>                              9,638,120
<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>                                     241,873,094
<DIVIDEND-INCOME>                                9,126,793
<INTEREST-INCOME>                                0
<OTHER-INCOME>                                   0
<EXPENSES-NET>                                   1,025,149
<NET-INVESTMENT-INCOME>                          8,101,644
<REALIZED-GAINS-CURRENT>                         (110,954)
<APPREC-INCREASE-CURRENT>                        (65,953)
<NET-CHANGE-FROM-OPS>                            7,924,737
<EQUALIZATION>                                   0
<DISTRIBUTIONS-OF-INCOME>                        8,101,644
<DISTRIBUTIONS-OF-GAINS>                         (176,907)
<DISTRIBUTIONS-OTHER>                            26,877,953
<NUMBER-OF-SHARES-SOLD>                          0
<NUMBER-OF-SHARES-REDEEMED>                      0
<SHARES-REINVESTED>                              0
<NET-CHANGE-IN-ASSETS>                           34,739,563
<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 ELAS
<SERIES>
<NUMBER>                                         04
<NAME>                                           Aggressive Stock Fund
<MULTIPLIER>                                     1
<CURRENCY>                                       U. S. Dollars
       
<S>                                              <C>
<PERIOD-TYPE>                                    12-MOS
<FISCAL-YEAR-END>                                Dec-31-1996
<PERIOD-START>                                   Jan-01-1996
<PERIOD-END>                                     Dec-31-1996
<EXCHANGE-RATE>                                  1
<INVESTMENTS-AT-COST>                            747,842,158
<INVESTMENTS-AT-VALUE>                           794,459,393
<RECEIVABLES>                                    3,729,663
<ASSETS-OTHER>                                   0
<OTHER-ITEMS-ASSETS>                             0
<TOTAL-ASSETS>                                   798,189,056
<PAYABLE-FOR-SECURITIES>                         0
<SENIOR-LONG-TERM-DEBT>                          0
<OTHER-ITEMS-LIABILITIES>                        4,589,925
<TOTAL-LIABILITIES>                              4,589,925
<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>                                     793,599,131
<DIVIDEND-INCOME>                                1,661,263
<INTEREST-INCOME>                                0
<OTHER-INCOME>                                   0
<EXPENSES-NET>                                   4,086,388
<NET-INVESTMENT-INCOME>                          (2,425,125)
<REALIZED-GAINS-CURRENT>                         163,630,203
<APPREC-INCREASE-CURRENT>                        (33,653,883)
<NET-CHANGE-FROM-OPS>                            127,551,195
<EQUALIZATION>                                   0
<DISTRIBUTIONS-OF-INCOME>                        (2,425,125)
<DISTRIBUTIONS-OF-GAINS>                         129,976,320
<DISTRIBUTIONS-OTHER>                            111,065,154
<NUMBER-OF-SHARES-SOLD>                          0
<NUMBER-OF-SHARES-REDEEMED>                      0
<SHARES-REINVESTED>                              0
<NET-CHANGE-IN-ASSETS>                           238,411,000
<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 ELAS
<SERIES>
<NUMBER>                                         05
<NAME>                                           Balanced Fund
<MULTIPLIER>                                     1
<CURRENCY>                                       U. S. Dollars
       
<S>                                              <C>
<PERIOD-TYPE>                                    12-MOS
<FISCAL-YEAR-END>                                Dec-31-1996
<PERIOD-START>                                   Jan-01-1996
<PERIOD-END>                                     Dec-31-1996
<EXCHANGE-RATE>                                  1
<INVESTMENTS-AT-COST>                            388,200,062
<INVESTMENTS-AT-VALUE>                           430,582,886
<RECEIVABLES>                                    142,333
<ASSETS-OTHER>                                   0
<OTHER-ITEMS-ASSETS>                             0
<TOTAL-ASSETS>                                   430,725,219
<PAYABLE-FOR-SECURITIES>                         0
<SENIOR-LONG-TERM-DEBT>                          0
<OTHER-ITEMS-LIABILITIES>                        1,031,164
<TOTAL-LIABILITIES>                              1,031,164
<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>                                     429,694,055
<DIVIDEND-INCOME>                                13,094,730
<INTEREST-INCOME>                                0
<OTHER-INCOME>                                   0
<EXPENSES-NET>                                   2,490,188
<NET-INVESTMENT-INCOME>                          10,604,542
<REALIZED-GAINS-CURRENT>                         33,240,237
<APPREC-INCREASE-CURRENT>                        (714,363)
<NET-CHANGE-FROM-OPS>                            43,130,416
<EQUALIZATION>                                   0
<DISTRIBUTIONS-OF-INCOME>                        10,604,542
<DISTRIBUTIONS-OF-GAINS>                         32,525,874
<DISTRIBUTIONS-OTHER>                            (11,866,664)
<NUMBER-OF-SHARES-SOLD>                          0
<NUMBER-OF-SHARES-REDEEMED>                      0
<SHARES-REINVESTED>                              0
<NET-CHANGE-IN-ASSETS>                           31,128,846
<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 ELAS
<SERIES>
<NUMBER>                                         06
<NAME>                                           High Yield Fund
<MULTIPLIER>                                     1
<CURRENCY>                                       U. S. Dollars
       
<S>                                              <C>
<PERIOD-TYPE>                                    12-MOS
<FISCAL-YEAR-END>                                Dec-31-1996
<PERIOD-START>                                   Jan-01-1996
<PERIOD-END>                                     Dec-31-1996
<EXCHANGE-RATE>                                  1
<INVESTMENTS-AT-COST>                            96,502,438
<INVESTMENTS-AT-VALUE>                           102,167,262
<RECEIVABLES>                                    0
<ASSETS-OTHER>                                   0
<OTHER-ITEMS-ASSETS>                             105,241
<TOTAL-ASSETS>                                   102,272,503
<PAYABLE-FOR-SECURITIES>                         149,241
<SENIOR-LONG-TERM-DEBT>                          0
<OTHER-ITEMS-LIABILITIES>                        733,423
<TOTAL-LIABILITIES>                              882,664
<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>                                     101,389,839
<DIVIDEND-INCOME>                                8,696,039
<INTEREST-INCOME>                                0
<OTHER-INCOME>                                   0
<EXPENSES-NET>                                   518,429
<NET-INVESTMENT-INCOME>                          8,177,610
<REALIZED-GAINS-CURRENT>                         7,058,612
<APPREC-INCREASE-CURRENT>                        1,840,843
<NET-CHANGE-FROM-OPS>                            17,077,065
<EQUALIZATION>                                   0
<DISTRIBUTIONS-OF-INCOME>                        8,177,610
<DISTRIBUTIONS-OF-GAINS>                         8,899,455
<DISTRIBUTIONS-OTHER>                            12,590,932
<NUMBER-OF-SHARES-SOLD>                          0
<NUMBER-OF-SHARES-REDEEMED>                      0
<SHARES-REINVESTED>                              0
<NET-CHANGE-IN-ASSETS>                           29,458,877
<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 ELAS
<SERIES>
<NUMBER>                                         07
<NAME>                                           Global Fund
<MULTIPLIER>                                     1
<CURRENCY>                                       U. S. Dollars
       
<S>                                              <C>
<PERIOD-TYPE>                                    12-MOS
<FISCAL-YEAR-END>                                Dec-31-1996
<PERIOD-START>                                   Jan-01-1996
<PERIOD-END>                                     Dec-31-1996
<EXCHANGE-RATE>                                  1
<INVESTMENTS-AT-COST>                            374,535,031
<INVESTMENTS-AT-VALUE>                           433,153,085
<RECEIVABLES>                                    802,100
<ASSETS-OTHER>                                   0
<OTHER-ITEMS-ASSETS>                             0
<TOTAL-ASSETS>                                   433,955,185
<PAYABLE-FOR-SECURITIES>                         0
<SENIOR-LONG-TERM-DEBT>                          0
<OTHER-ITEMS-LIABILITIES>                        1,177,881
<TOTAL-LIABILITIES>                              1,177,881
<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>                                     432,777,304
<DIVIDEND-INCOME>                                7,019,392
<INTEREST-INCOME>                                0
<OTHER-INCOME>                                   0
<EXPENSES-NET>                                   2,314,066
<NET-INVESTMENT-INCOME>                          4,705,326
<REALIZED-GAINS-CURRENT>                         23,774,539
<APPREC-INCREASE-CURRENT>                        22,092,458
<NET-CHANGE-FROM-OPS>                            50,572,323
<EQUALIZATION>                                   0
<DISTRIBUTIONS-OF-INCOME>                        4,705,326
<DISTRIBUTIONS-OF-GAINS>                         45,866,997
<DISTRIBUTIONS-OTHER>                            48,801,376
<NUMBER-OF-SHARES-SOLD>                          0
<NUMBER-OF-SHARES-REDEEMED>                      0
<SHARES-REINVESTED>                              0
<NET-CHANGE-IN-ASSETS>                           99,280,284
<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 ELAS
<SERIES>
<NUMBER>                                         08
<NAME>                                           Conservative Investors Fund
<MULTIPLIER>                                     1
<CURRENCY>                                       U. S. Dollars
       
<S>                                              <C>
<PERIOD-TYPE>                                    12-MOS
<FISCAL-YEAR-END>                                Dec-31-1996
<PERIOD-START>                                   Jan-01-1996
<PERIOD-END>                                     Dec-31-1996
<EXCHANGE-RATE>                                  1
<INVESTMENTS-AT-COST>                            167,148,611
<INVESTMENTS-AT-VALUE>                           174,848,746
<RECEIVABLES>                                    114,675
<ASSETS-OTHER>                                   0
<OTHER-ITEMS-ASSETS>                             0
<TOTAL-ASSETS>                                   174,963,421
<PAYABLE-FOR-SECURITIES>                         0
<SENIOR-LONG-TERM-DEBT>                          0
<OTHER-ITEMS-LIABILITIES>                        624,941
<TOTAL-LIABILITIES>                              624,941
<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>                                     174,338,480
<DIVIDEND-INCOME>                                7,737,745
<INTEREST-INCOME>                                0
<OTHER-INCOME>                                   0
<EXPENSES-NET>                                   1,046,858
<NET-INVESTMENT-INCOME>                          6,690,887
<REALIZED-GAINS-CURRENT>                         3,677,543
<APPREC-INCREASE-CURRENT>                        (2,661,985)
<NET-CHANGE-FROM-OPS>                            7,706,445
<EQUALIZATION>                                   0
<DISTRIBUTIONS-OF-INCOME>                        6,690,887
<DISTRIBUTIONS-OF-GAINS>                         1,015,558
<DISTRIBUTIONS-OTHER>                            (5,418,851)
<NUMBER-OF-SHARES-SOLD>                          0
<NUMBER-OF-SHARES-REDEEMED>                      0
<SHARES-REINVESTED>                              0
<NET-CHANGE-IN-ASSETS>                           2,251,381
<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 ELAS
<SERIES>
<NUMBER>                                         09
<NAME>                                           Growth Investors Fund
<MULTIPLIER>                                     1
<CURRENCY>                                       U. S. Dollars
       
<S>                                              <C>
<PERIOD-TYPE>                                    12-MOS
<FISCAL-YEAR-END>                                Dec-31-1996
<PERIOD-START>                                   Jan-01-1996
<PERIOD-END>                                     Dec-31-1996
<EXCHANGE-RATE>                                  1
<INVESTMENTS-AT-COST>                            631,813,336
<INVESTMENTS-AT-VALUE>                           698,964,029
<RECEIVABLES>                                    0
<ASSETS-OTHER>                                   0
<OTHER-ITEMS-ASSETS>                             41,689
<TOTAL-ASSETS>                                   699,005,718
<PAYABLE-FOR-SECURITIES>                         245,089
<SENIOR-LONG-TERM-DEBT>                          0
<OTHER-ITEMS-LIABILITIES>                        521,008
<TOTAL-LIABILITIES>                              766,097
<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>                                     698,239,621
<DIVIDEND-INCOME>                                15,504,412
<INTEREST-INCOME>                                0
<OTHER-INCOME>                                   0
<EXPENSES-NET>                                   3,746,683
<NET-INVESTMENT-INCOME>                          11,757,729
<REALIZED-GAINS-CURRENT>                         75,274,214
<APPREC-INCREASE-CURRENT>                        (14,635,180)
<NET-CHANGE-FROM-OPS>                            72,396,763
<EQUALIZATION>                                   0
<DISTRIBUTIONS-OF-INCOME>                        11,757,729
<DISTRIBUTIONS-OF-GAINS>                         60,639,034
<DISTRIBUTIONS-OTHER>                            70,058,312
<NUMBER-OF-SHARES-SOLD>                          0
<NUMBER-OF-SHARES-REDEEMED>                      0
<SHARES-REINVESTED>                              0
<NET-CHANGE-IN-ASSETS>                           142,361,955
<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 ELAS
<SERIES>
<NUMBER>                                         12
<NAME>                                           Intermed Gov Securities Fund
<MULTIPLIER>                                     1
<CURRENCY>                                       U. S. Dollars
       
<S>                                              <C>
<PERIOD-TYPE>                                    12-MOS
<FISCAL-YEAR-END>                                Dec-31-1996
<PERIOD-START>                                   Jan-01-1996
<PERIOD-END>                                     Dec-31-1996
<EXCHANGE-RATE>                                  1
<INVESTMENTS-AT-COST>                            44,817,781
<INVESTMENTS-AT-VALUE>                           44,676,302
<RECEIVABLES>                                    0
<ASSETS-OTHER>                                   0
<OTHER-ITEMS-ASSETS>                             77,313
<TOTAL-ASSETS>                                   44,753,615
<PAYABLE-FOR-SECURITIES>                         87,411
<SENIOR-LONG-TERM-DEBT>                          0
<OTHER-ITEMS-LIABILITIES>                        538,792
<TOTAL-LIABILITIES>                              626,203
<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>                                     44,127,412
<DIVIDEND-INCOME>                                2,367,498
<INTEREST-INCOME>                                0
<OTHER-INCOME>                                   0
<EXPENSES-NET>                                   245,038
<NET-INVESTMENT-INCOME>                          2,122,460
<REALIZED-GAINS-CURRENT>                         (490,315)
<APPREC-INCREASE-CURRENT>                        (287,001)
<NET-CHANGE-FROM-OPS>                            1,345,144
<EQUALIZATION>                                   0
<DISTRIBUTIONS-OF-INCOME>                        2,122,460
<DISTRIBUTIONS-OF-GAINS>                         (777,316)
<DISTRIBUTIONS-OTHER>                            5,655,394
<NUMBER-OF-SHARES-SOLD>                          0
<NUMBER-OF-SHARES-REDEEMED>                      0
<SHARES-REINVESTED>                              0
<NET-CHANGE-IN-ASSETS>                           6,978,368
<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 ELAS
<SERIES>
<NUMBER>                                         13
<NAME>                                           Growth & Income Fund
<MULTIPLIER>                                     1
<CURRENCY>                                       U. S. Dollars
       
<S>                                              <C>
<PERIOD-TYPE>                                    12-MOS
<FISCAL-YEAR-END>                                Dec-31-1996
<PERIOD-START>                                   Jan-01-1996
<PERIOD-END>                                     Dec-31-1996
<EXCHANGE-RATE>                                  1
<INVESTMENTS-AT-COST>                            32,957,253
<INVESTMENTS-AT-VALUE>                           38,031,591
<RECEIVABLES>                                    0
<ASSETS-OTHER>                                   0
<OTHER-ITEMS-ASSETS>                             122,406
<TOTAL-ASSETS>                                   38,153,997
<PAYABLE-FOR-SECURITIES>                         129,487
<SENIOR-LONG-TERM-DEBT>                          0
<OTHER-ITEMS-LIABILITIES>                        558,057
<TOTAL-LIABILITIES>                              687,544
<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>                                     37,466,453
<DIVIDEND-INCOME>                                525,200
<INTEREST-INCOME>                                0
<OTHER-INCOME>                                   0
<EXPENSES-NET>                                   155,175
<NET-INVESTMENT-INCOME>                          370,025
<REALIZED-GAINS-CURRENT>                         1,948,613
<APPREC-INCREASE-CURRENT>                        2,950,992
<NET-CHANGE-FROM-OPS>                            5,269,630
<EQUALIZATION>                                   0
<DISTRIBUTIONS-OF-INCOME>                        370,025
<DISTRIBUTIONS-OF-GAINS>                         4,899,605
<DISTRIBUTIONS-OTHER>                            13,684,934
<NUMBER-OF-SHARES-SOLD>                          0
<NUMBER-OF-SHARES-REDEEMED>                      0
<SHARES-REINVESTED>                              0
<NET-CHANGE-IN-ASSETS>                           18,848,140
<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 ELAS
<SERIES>
<NUMBER>                                         14
<NAME>                                           Quality Bond Fund
<MULTIPLIER>                                     1
<CURRENCY>                                       U. S. Dollars
       
<S>                                              <C>
<PERIOD-TYPE>                                    12-MOS
<FISCAL-YEAR-END>                                Dec-31-1996
<PERIOD-START>                                   Jan-01-1996
<PERIOD-END>                                     Dec-31-1996
<EXCHANGE-RATE>                                  1
<INVESTMENTS-AT-COST>                            127,911,618
<INVESTMENTS-AT-VALUE>                           125,949,796
<RECEIVABLES>                                    0
<ASSETS-OTHER>                                   0
<OTHER-ITEMS-ASSETS>                             0
<TOTAL-ASSETS>                                   125,949,796
<PAYABLE-FOR-SECURITIES>                         28,516
<SENIOR-LONG-TERM-DEBT>                          0
<OTHER-ITEMS-LIABILITIES>                        706,967
<TOTAL-LIABILITIES>                              735,483
<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>                                     125,214,313
<DIVIDEND-INCOME>                                8,972,983
<INTEREST-INCOME>                                0
<OTHER-INCOME>                                   0
<EXPENSES-NET>                                   869,312
<NET-INVESTMENT-INCOME>                          8,103,671
<REALIZED-GAINS-CURRENT>                         (1,130,915)
<APPREC-INCREASE-CURRENT>                        143,854
<NET-CHANGE-FROM-OPS>                            7,116,610
<EQUALIZATION>                                   0
<DISTRIBUTIONS-OF-INCOME>                        8,103,671
<DISTRIBUTIONS-OF-GAINS>                         (987,061)
<DISTRIBUTIONS-OTHER>                            (20,149,875)
<NUMBER-OF-SHARES-SOLD>                          0
<NUMBER-OF-SHARES-REDEEMED>                      0
<SHARES-REINVESTED>                              0
<NET-CHANGE-IN-ASSETS>                           (13,073,133)
<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 ELAS
<SERIES>
<NUMBER>                                         15
<NAME>                                           Equity Index
<MULTIPLIER>                                     1
<CURRENCY>                                       U. S. Dollars
       
<S>                                              <C>
<PERIOD-TYPE>                                    12-MOS
<FISCAL-YEAR-END>                                Dec-31-1996
<PERIOD-START>                                   Jan-01-1996
<PERIOD-END>                                     Dec-31-1996
<EXCHANGE-RATE>                                  1
<INVESTMENTS-AT-COST>                            73,126,833
<INVESTMENTS-AT-VALUE>                           94,575,057
<RECEIVABLES>                                    0
<ASSETS-OTHER>                                   0
<OTHER-ITEMS-ASSETS>                             188,428
<TOTAL-ASSETS>                                   94,763,485
<PAYABLE-FOR-SECURITIES>                         188,527
<SENIOR-LONG-TERM-DEBT>                          0
<OTHER-ITEMS-LIABILITIES>                        337,447
<TOTAL-LIABILITIES>                              525,974
<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>                                     94,237,511
<DIVIDEND-INCOME>                                1,751,848
<INTEREST-INCOME>                                0
<OTHER-INCOME>                                   0
<EXPENSES-NET>                                   605,961
<NET-INVESTMENT-INCOME>                          1,145,887
<REALIZED-GAINS-CURRENT>                         11,903,017
<APPREC-INCREASE-CURRENT>                        8,996,459
<NET-CHANGE-FROM-OPS>                            22,045,363
<EQUALIZATION>                                   0
<DISTRIBUTIONS-OF-INCOME>                        1,145,887
<DISTRIBUTIONS-OF-GAINS>                         20,899,476
<DISTRIBUTIONS-OTHER>                            634,553
<NUMBER-OF-SHARES-SOLD>                          0
<NUMBER-OF-SHARES-REDEEMED>                      0
<SHARES-REINVESTED>                              0
<NET-CHANGE-IN-ASSETS>                           22,613,896
<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 ELAS
<SERIES>
<NUMBER>                                         16
<NAME>                                           International Fund Fund
<MULTIPLIER>                                     1
<CURRENCY>                                       U. S. Dollars
       
<S>                                              <C>
<PERIOD-TYPE>                                    12-MOS
<FISCAL-YEAR-END>                                Dec-31-1996
<PERIOD-START>                                   Jan-01-1996
<PERIOD-END>                                     Dec-31-1996
<EXCHANGE-RATE>                                  1
<INVESTMENTS-AT-COST>                            39,937,334
<INVESTMENTS-AT-VALUE>                           41,795,127
<RECEIVABLES>                                    0
<ASSETS-OTHER>                                   0
<OTHER-ITEMS-ASSETS>                             159,777
<TOTAL-ASSETS>                                   41,954,904
<PAYABLE-FOR-SECURITIES>                         135,983
<SENIOR-LONG-TERM-DEBT>                          0
<OTHER-ITEMS-LIABILITIES>                        242,714
<TOTAL-LIABILITIES>                              378,697
<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>                                     41,576,207
<DIVIDEND-INCOME>                                575,524
<INTEREST-INCOME>                                0
<OTHER-INCOME>                                   0
<EXPENSES-NET>                                   164,149
<NET-INVESTMENT-INCOME>                          411,375
<REALIZED-GAINS-CURRENT>                         709,281
<APPREC-INCREASE-CURRENT>                        1,189,887
<NET-CHANGE-FROM-OPS>                            2,310,543
<EQUALIZATION>                                   0
<DISTRIBUTIONS-OF-INCOME>                        411,375
<DISTRIBUTIONS-OF-GAINS>                         1,899,168
<DISTRIBUTIONS-OTHER>                            26,855,591
<NUMBER-OF-SHARES-SOLD>                          0
<NUMBER-OF-SHARES-REDEEMED>                      0
<SHARES-REINVESTED>                              0
<NET-CHANGE-IN-ASSETS>                           29,144,269
<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