FIRST XEROX VARIABLE ANNUITY ACCOUNT ONE
N-4 EL/A, 1996-05-14
Previous: NORTHWEST AIRLINES CORP, 10-Q, 1996-05-14
Next: VECTOR ENVIRONMENTAL TECHNOLOGIES INC, S-8, 1996-05-14



                                                            File Nos. 33-74174
                                                                      811-8306
==============================================================================

                      SECURITIES AND EXCHANGE COMMISSION

                           Washington, D.C.  20549

                                   FORM N-4

REGISTRATION STATEMENT UNDER THE SECURITIES ACT OF 1933                  [ ]
     Pre-Effective Amendment No. 1                                       [X]
     Post-Effective Amendment No.                                        [ ]

REGISTRATION STATEMENT UNDER THE INVESTMENT COMPANY ACT OF 1940          [ ]
     Amendment No. 1                                                     [X]

                      (Check appropriate box or boxes.)

     FIRST COVA VARIABLE ANNUITY ACCOUNT ONE
     _______________________________________
     (Exact Name of Registrant)

     FIRST COVA LIFE INSURANCE COMPANY
     __________________________________
     (Name of Depositor)

     120 Broadway, New York, New York                              10271
     ____________________________________________________          _________
     (Address of Depositor's Principal Executive Offices)          (Zip Code)

Depositor's Telephone Number, including Area Code   (800) 469-4545

     Name and Address of Agent for Service
          Lorry J. Stensrud, President
          First Cova Life Insurance Company
          120 Broadway
          New York, NY 10271
          (800) 469-4545

     Copies to:
          Judith A. Hasenauer            and   Jeffery K. Hoelzel
          Blazzard, Grodd & Hasenauer, P.C.    Vice President,
          P.O Box 5108                         General Counsel and Secretary
          Westport, CT  06881                  First Cova Life Insurance
                                                 Company
          (203) 226-7866                       120 Broadway
                                               New York, NY 10271


Approximate Date of Proposed Public Offering:
     As soon as practicable after the effective date of this Filing.

Calculation of Registration Fee under the Securities Act of 1933:
     $500 - Registrant is registering an indefinite number of securities
     under the Securities Act pursuant to Investment Company Act Rule 24f-2.
==============================================================================

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

<TABLE>
<CAPTION>

<S>       <C>                                      <C>
          CROSS REFERENCE SHEET
          (required by Rule 495)

Item No.                                           Location
- --------                                           --------------------------------
          PART A

Item 1.   Cover Page . . . . . . . . . . . . . .   Cover Page

Item 2.   Definitions  . . . . . . . . . . . . .   Index of Special Terms

Item 3.   Synopsis . . . . . . . . . . . . . . .   Summary

Item 4.   Condensed Financial Information  . . .   Not Applicable

Item 5.   General Description of Registrant,
          Depositor, and Portfolio Companies . .   Other Information - Cova; The
                                                   Separate Account; Cova
                                                   Series Trust; Lord Abbett Series
                                                   Fund, Inc.; General American
                                                   Capital Company

Item 6.   Deductions and Expenses. . . . . . . .   Expenses

Item 7.   General Description of Variable
          Annuity Contracts. . . . . . . . . . .   The Annuity Contract

Item 8.   Annuity Period . . . . . . . . . . . .   Annuity Payments
                                                   (The Income Phase)

Item 9.   Death Benefit. . . . . . . . . . . . .   Death Benefit

Item 10.  Purchases and Contract Value . . . . .   Purchase

Item 11.  Redemptions. . . . . . . . . . . . . .   Access to Your Money

Item 12.  Taxes. . . . . . . . . . . . . . . . .   Taxes

Item 13.  Legal Proceedings. . . . . . . . . . .   None

Item 14.  Table of Contents of the Statement of
          Additional Information . . . . . . . .   Table of Contents of the
                                                   Statement of Additional
                                                   Information
</TABLE>

<TABLE>
<CAPTION>
<S>       <C>                                      <C>
          CROSS REFERENCE SHEET
          (required by Rule 495)

Item No.                                           Location
- --------                                           -----------------------
          PART B

Item 15.  Cover Page . . . . . . . . . . . . . .   Cover Page

Item 16.  Table of Contents. . . . . . . . . . .   Table of Contents

Item 17.  General Information and History. . . .   Company

Item 18.  Services . . . . . . . . . . . . . . .   Not Applicable

Item 19.  Purchase of Securities Being Offered .   Not Applicable

Item 20.  Underwriters . . . . . . . . . . . . .   Distribution

Item 21.  Calculation of Performance Data. . . .   Performance Information

Item 22.  Annuity Payments . . . . . . . . . . .   Annuity Provisions

Item 23.  Financial Statements . . . . . . . . .   Financial Statements
</TABLE>



                                    PART C

Information  required  to  be  included  in  Part  C  is  set  forth under the
appropriate Item so numbered in Part C to this Registration Statement.




                                    PART A


                        THE FIXED AND VARIABLE ANNUITY

                                  issued by

                    FIRST COVA VARIABLE ANNUITY ACCOUNT ONE

                                     and
                        FIRST COVA LIFE INSURANCE COMPANY
                 (FORMERLY, FIRST XEROX LIFE INSURANCE COMPANY)

This  prospectus  describes the Fixed and Variable Annuity Contract offered by
First Cova Life Insurance Company (Cova).

The annuity contract has 9 investment choices - a fixed account which offers
an interest  rate  which  is guaranteed by Cova, and 8 investment portfolios
listed below.  The 8 investment portfolios are part of the Cova Series Trust,
the  Lord  Abbett  Series Fund, Inc. or the General American Capital Company. 
You  can  put  your  money in the fixed account and/or any of these investment
portfolios.

<TABLE>
<CAPTION>
<S>                                               <C>
COVA SERIES TRUST
Managed by J.P. Morgan Investment
Management Inc.:               
Select Equity                 
Large Cap Stock               
Small Cap Stock               
International Equity          
Quality Bond                  

Managed by Lord, Abbett & Co.:
Bond Debenture

LORD ABBETT SERIES FUND, INC.:
Managed by Lord, Abbett & Co.:
Growth and Income

GENERAL AMERICAN CAPITAL COMPANY
Managed by General American Investment
Management Company:
Money Market
</TABLE>



Please  read  this  prospectus before investing and keep it on file for future
reference.    It  contains  important  information  about  the  Cova Fixed and
Variable Annuity Contract.

To  learn more about the Cova Fixed and Variable Annuity Contract, you can
obtain a copy of  the  Statement of Additional Information (SAI) dated
______, 1996.  The SAI has  been  filed  with  the  Securities and Exchange
Commission (SEC) and is legally a part of the prospectus. The Table of Contents
of the SAI is on Page __  of this prospectus.  For a free copy of the SAI, call
us at (800) 831-5433 or  write  us  at  :  One  Tower  Lane, Suite 3000,
Oakbrook Terrace, Illinois 60181-4644.


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.

__________, 1996.

                              TABLE OF CONTENTS


PAGE

INDEX OF SPECIAL TERMS

SUMMARY

FEE TABLE

EXAMPLES

1.  THE ANNUITY CONTRACT

2.  ANNUITY PAYMENTS (THE INCOME PHASE)

3.  PURCHASE
Purchase Payments
Allocation of Purchase Payments
Accumulation Units

4.  INVESTMENT OPTIONS
Cova Series Trust
Lord Abbett Series Fund, Inc.
General American Capital Company
Transfers
Dollar Cost Averaging Program
Automatic Rebalancing Program
Voting Rights
Substitution

5.  EXPENSES
Insurance Charges
Contract Maintenance Charge
Withdrawal Charge
Reduction or Elimination of the Withdrawal Charge
Premium Taxes
Transfer Fee
Income Taxes
Investment Portfolio Expenses

6.  TAXES
Annuity Contracts in General
Qualified and Non-Qualified Contracts
Withdrawals - Non-Qualified Contracts
Withdrawals - Qualified Contracts
Diversification

7.  ACCESS TO YOUR MONEY
Systematic Withdrawal Program

8.  PERFORMANCE

9.  DEATH BENEFIT
Upon Your Death
Death of Annuitant

10.  OTHER INFORMATION
Cova
The Separate Account
Distributor
Ownership
Beneficiary
Assignment
Suspension of Payments or Transfers
Financial Statements

TABLE OF CONTENTS OF THE STATEMENT
  OF ADDITIONAL INFORMATION

APPENDIX A
Performance Information


                            INDEX OF SPECIAL TERMS

We  have  tried to make this prospectus as readable and understandable for you
as possible. By the very nature of the contract, however, certain technical
words or  terms are unavoidable.  We have identified the following as some of
these  words or terms.  They are identified in the text in italic and the page
that  is indicated here is where we believe you will find the best explanation
for the word or term.

                                                                         PAGE
Accumulation Phase . . . . . . . . . . . . . . . . . . . . . . . . . . .   
Accumulation Unit. . . . . . . . . . . . . . . . . . . . . . . . . . . .   
Annuitant. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .   
Annuity Date . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .   
Annuity Options. . . . . . . . . . . . . . . . . . . . . . . . . . . . .   
Annuity Payments . . . . . . . . . . . . . . . . . . . . . . . . . . . .   
Annuity Unit . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .   
Beneficiary. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .   
Fixed Account. . . . . . . . . . . . . . . . . . . . . . . . . . . . . .   
Income Phase . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .   
Investment Portfolios. . . . . . . . . . . . . . . . . . . . . . . . . .   
Joint Owner. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .   
Non-Qualified. . . . . . . . . . . . . . . . . . . . . . . . . . . . . .   
Owner. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .   
Purchase Payment . . . . . . . . . . . . . . . . . . . . . . . . . . . .   
Qualified. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .   
Tax Deferral . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .   


                                   SUMMARY

The  sections  in this Summary correspond to sections in this prospectus which
discuss the topics in more detail.

1.   THE ANNUITY CONTRACT:  The fixed and variable annuity contract offered by
Cova is a contract between you, the owner, and Cova, an insurance company. 
The Contract provides a means for investing on a tax-deferred basis in a fixed
account of Cova and 8 investment portfolios.  The Contract is intended for
retirement  savings  or other long-term investment purposes and provides for a
death benefit and guaranteed income options.

The  fixed account offers an interest rate that is guaranteed by the insurance
company, Cova.  This interest rate is set once each year.  While your money is
in  the  fixed  account,  the  interest  your  money will earn as well as your
principal is guaranteed by Cova.

This  Contract  also  offers 8 investment portfolios which are listed in 
Section 4.  These portfolios are designed to offer a better return than the 
fixed account. However, this is NOT guaranteed.  You can also lose your money.

You  can  put  money  into  any or all of the investment portfolios 
and the fixed account. You can transfer between accounts up to 12 times
a  year without charge or tax implications.  After 12 transfers, the charge is
$25 or 2% of the amount transferred, which ever is less.

The  Contract,  like  all  deferred  annuity  contracts,  has  two phases: the
accumulation  phase  and  the  income  phase.  During  the accumulation phase,
earnings  accumulate  on a tax-deferred basis and are taxed as income when you
make  a  withdrawal.  The income phase occurs when you begin receiving regular
payments from your Contract.

The  amount  of  money  you  are able to accumulate in your account during the
accumulation  phase  will  determine  the amount of income payments during the
income phase.

2.    ANNUITY  PAYMENTS  (THE  INCOME  PHASE):  If you want to receive regular
income  from  your  annuity, you can choose one of three options: (1) monthly 
payments  for your life (assuming you are the annuitant); (2) monthly payments
for your life, but with payments continuing to the beneficiary for 5, 10 or 20
years  (as  you  select) if you die before the end of the selected period; and
(3) monthly payments for your life and for the life of another person (usually
your  spouse)  selected by you. Once you begin receiving regular payments, you
cannot change your payment plan.

During  the  income phase, you have the same investment choices you had during
the  accumulation  phase.  You can choose to have payments come from the fixed
account, the investment portfolios or both.  If you choose to have any part of
your  payments  come from the investment portfolios, the dollar amount of your
payments may go up or down.

3.    PURCHASE:    You  can  buy  this Contract with $5,000 or more under most
circumstances.  You  can  add  $2,000  or  more  any  time you like during the
accumulation  phase.  Your registered representative can help you fill out the
proper forms.

4.    INVESTMENT  OPTIONS:    You  can  put  your money in any or all of these
investment portfolios which are described in the prospectuses for the funds:

<TABLE>
<CAPTION>
<S>                                <C>
MANAGED BY J.P. MORGAN INVESTMENT  MANAGED BY LORD, ABBETT & CO.
MANAGEMENT INC.                    Bond Debenture
  Select Equity                    Growth and Income
  Large Cap Stock                  
  Small Cap Stock                  
  International Equity             MANAGED BY GENERAL AMERICAN INVESTMENT
  Quality Bond                     MANAGEMENT COMPANY
                                   Money Market
</TABLE>



Depending  upon  market conditions, you can make or lose money in any of these
portfolios.

5.    EXPENSES:   The Contract has insurance features and investment features,
and there are costs related to each.

Each  year Cova deducts a $30 contract fee from your Contract.  Cova currently
waives  this  charge  if the value of your Contract is at least $50,000.  Cova
also deducts for its insurance charges which total 1.40% of the average daily
value of your Contract allocated to the investment portfolios.

There are also investment charges which range from .205% to .95% of the average
daily  value  of  the  investment  portfolio  depending  upon  the  investment
portfolio.

If you take your money out, Cova may assess a withdrawal charge which is equal
to 7% of each payment you take out in the first and second years after Cova 
receives the payment, 5% of each payment you take out in the third, fourth and
fifth years, and 3% of each payment you take out in the sixth and seventh years.
When you make a complete withdrawal or you begin  receiving regular income
payments from your annuity, Cova will assess a state premium tax which ranges
from 0-4% depending upon the state.

6.   TAXES:  Your earnings are not taxed until you take them out.  If you take
money  out,  earnings  come  out  first  and  are taxed as income.  If you are
younger  than 59 1/2 when you take money out, you may be charged a 10% federal
tax  penalty  on the earnings. Payments during the income phase are considered
partly  a return of your original investment. That part of each payment is not
taxable as income.

7.    ACCESS  TO  YOUR  MONEY:   You can take money out at any time during the
accumulation phase. After the first year, you can take up to 10% of your total
purchase payments each year without charge from Cova.  Withdrawals in excess 
of that will be charged 7% of each payment you take out in the first and 
second years after Cova receives the payment, 5% of each payment you take out
in the third, fourth and fifth years, and 3% of each payment you take out in
the sixth and seventh years.  After Cova has had a payment for 7 years, there
is no charge for withdrawals. Of course, you may also have to pay income tax
and a tax penalty on any money you take out. Each purchase payment you add to
your Contract has its own 7 year withdrawal charge period.

8.    PERFORMANCE:    The value of the Contract will vary up or down depending
upon  the investment performance of the Portfolio(s) you choose.  Cova may 
provide total return figures for each investment portfolio.

9.    DEATH BENEFIT:  If you die before moving to the income phase, the person
you  have  chosen as your beneficiary will receive a death benefit. This death
benefit will be the greater of three amounts:  1) the money you've put in less
any money you've taken out, and the related withdrawal charges, or 2) the 
current value of your Contract, or 3) the value of your Contract at the most 
recent 7th-year-anniversary plus any money you've added since that anniversary 
minus any money you've taken out since that anniversary, and the related 
withdrawal charges. If you die after age 80, slightly different rules apply.

10.  OTHER  INFORMATION:    Free Look.  If you cancel the Contract within 10
days  after  receiving  it  we will  send  your  money  back without assessing
a withdrawal charge.  You will receive  whatever  your Contract is worth on the
day we receive your request. This may be more or less than your original 
payment. If you have purchased the contract as an Individual Retirement Annuity
(IRA) you will receive back your purchase payment.

No  Probate.    In  most  cases, when you die, the person you choose as your
beneficiary will receive the Death Benefit without going through probate.

Who  should  purchase  the  Contract?   This Contract is designed for people
seeking  long-term  tax-deferred  accumulation  of  assets,  generally  for
retirement  or  other  long-term  purposes.   The tax-deferred feature is most
attractive  to  people in high federal and state tax brackets.  You should not
buy  this  Contract  if you are  looking for a short-term investment or if you
cannot take the risk of getting back less money than you put in.

Additional  Features.    This  Contract has additional features you might be
interested in.   These include:

     * You can arrange to have money automatically sent to you each month
while your Contract is still in the accumulation phase. Of course, you'll have
to  pay  taxes  on  money  you  receive.   We call this feature the Systematic
Withdrawal Program.
     *  You  can  arrange to have a regular amount of money automatically
invested in investment portfolios each month, theoretically giving you a lower
average  cost per unit over time than a single one time purchase. We call this
feature Dollar Cost Averaging.
     *    Cova  will  automatically  readjust  the money between investment
portfolios  periodically  to  keep the blend you select.  We call this feature
Automatic Rebalancing.

11. INQUIRIES:  If you need more information about buying a contract,
please contact us at:

                              Cova Life Sales Company
                              One Tower Lane, Suite 3000
                              Oakbrook Terrace, IL  60181
                                    800-523-1661

If you have any other questions, please contact us at our Home Office:

                              120 Broadway
                              New York, NY 10271
                              (800) 469-4545
                              (212) 766-0012

                FIRST COVA VARIABLE ANNUITY ACCOUNT ONE FEE TABLE

<TABLE>
<CAPTION>
<S>                                             <C>
OWNER TRANSACTION EXPENSES
Withdrawal Charge (as a percentage              Years Since
of purchase payments) (see Note 2 below)        Payment             Charge

                                                     1                 7%
                                                     2                 7%
                                                     3                 5%
                                                     4                 5%
                                                     5                 5%
                                                     6                 3%
                                                     7                 3%
                                                     8+                0%

Transfer Fee (see Note 3 below)                 No charge for first 12 transfers in a
                                                contract year; thereafter, the fee is
                                                $25 per transfer or, if less, 2% of the
                                                amount transferred.

Contract Maintenance Charge (see Note 4 below)  $30 per contract per year
</TABLE>

<TABLE>
<CAPTION>
<S>                                         <C>
VARIABLE ACCOUNT ANNUAL EXPENSES
(as a percentage of average account value)
Mortality and Expense Risk Premium          1.25%
Administrative Expense Charge                .15%
                                            -----
TOTAL VARIABLE ACCOUNT ANNUAL EXPENSES      1.40%
</TABLE>

<TABLE>
<CAPTION>
<S>                                                 <C>          <C>                  <C>
                                                                 Other Expenses
INVESTMENT PORTFOLIO CHARGES                                     (after expense 
(as a percentage of the average daily net                        reimbursement for
assets of an investment portfolio)                  Management   certain Portfolios-  Total Portfolio
                                                    Fees         see Note 5 below)    Annual Expenses
                                                    -----------  -------------------  ----------------
COVA SERIES TRUST
Managed by J.P. Morgan Investment Management Inc.
   Select Equity*                                          .75%                 .10%             .85%
   Large Cap Stock*                                        .65%                 .10%             .75%
   Small Cap Stock*                                        .85%                 .10%             .95%
   International Equity*                                   .85%                 .10%             .95%
   Quality Bond*                                           .55%                 .10%             .65%
Managed by Lord, Abbett & Co.
   Bond Debenture*                                         .75%                 .10%             .85%
LORD ABBETT SERIES FUND, INC.
Managed by Lord, Abbett & Co.
   Growth and Income#                                      .50%                 .02%             .52%
GENERAL AMERICAN CAPITAL COMPANY
Managed by General American Investment Management
Company
   Money Market                                           .205%                 .00%            .205%
<FN>

* Estimated.  The Portfolio commenced regular investment operations on April 1, 1996.

#  Although  the expenses for the Growth and Income Portfolio of Lord Abbett Series Fund, Inc. do not
reflect  a  12b-1  plan,  one  has  been adopted which provides for payments to Lord, Abbett & Co. for
remittance  to  a  life insurance company for certain distribution expenses (see the Fund Prospectus).
The  12b-1  Plan  provides that such remittances, in the aggregate, will not exceed .15%, on an annual
basis,  of  the daily net asset value of shares of the Growth and Income Portfolio. The 12b-1 plan has
not been implemented. The examples below for this Portfolio do not reflect the imposition of the 12b-1
fee.
</TABLE>

EXAMPLES:

You  will  pay  the  following  expenses on a $1,000 investment, assuming a 5%
annual return on assets:
     (a) upon surrender at the end of each time period;
     (b) if the contract is not surrendered or is annuitized.

<TABLE>
<CAPTION>
<S>                                                <C>        <C>          <C>         <C>
                                                                Time       Periods
                                                   1 year     3 years      5 years     10 years
COVA SERIES TRUST
Managed by J.P. Morgan Investment Management Inc.
   Select Equity                                   (a) $93.80 (a) $118.16 (a) $169.99 (a) $266.24    
                                                   (b) $23.80 (b) $ 73.16 (b) $124.99 (b) $266.24        
   Large Cap Stock                                 (a) $92.80 (a) $115.15 (b) $164.95 (a) $256.13   
                                                   (b) $22.80 (b) $ 70.15 (a) $119.95 (b) $256.13      
   Small Cap Stock                                 (a) $94.80 (a) $121.17 (a) $175.00 (a) $276.23     
                                                   (b) $24.80 (b) $ 76.17 (b) $130.00 (b) $276.23
   International Equity                            (a) $94.80 (a) $121.17 (a) $175.00 (a) $276.23
                                                   (b) $24.80 (b) $ 76.17 (b) $130.00 (b) $276.23
   Quality Bond                                    (a) $91.79 (a) $112.12 (a) $159.89 (a) $245.92
                                                   (b) $21.79 (b) $ 67.12 (b) $114.89 (b) $245.92
Managed by Lord, Abbett & Co.
   Bond Debenture                                  (a) $93.80 (a) $118.16 (a) $169.99 (a) $266.24
                                                   (b) $23.80 (b) $ 73.16 (b) $124.99 (b) $266.24
LORD ABBETT SERIES FUND, INC.
Managed by Lord, Abbett & Co.
   Growth and Income                               (a) $90.49 (a) $108.17 (a) $153.26 (a) $232.47
                                                   (b) $20.49 (b) $ 63.17 (b) $108.26 (b) $232.47

GENERAL AMERICAN CAPITAL COMPANY
Managed by General American Investment Management
  Company
   Money Market                                    (a) $87.31 (a) $ 98.54 (a) $137.02 (a) $199.08
                                                   (b) $17.31 (b) $ 53.54 (b) $ 92.02 (b) $199.08
</TABLE>



Explanation of Fee Table and Examples

1.   The purpose of the Fee Table is to show you the various expenses you will
incur directly or indirectly with the contract.

2.   The withdrawal charge is 7% of each payment you take out in the first and
second years after Cova receives the payment, 5% of each payment you take out 
in the third, fourth and fifth years, and 3% of each payment you take out in the
sixth and seventh years.  After Cova  has had a purchase payment for 7 years,
there is no charge by Cova for a withdrawal  of that purchase payment.  You may
also have to pay income tax and a  tax  penalty on any money you take out. After
the first year, you can take up  to  10%  of  your  total purchase payments each
year without a charge from Cova.

3.   Cova will not charge you the transfer fee even if there are more than 12
transfers  in  a  year  if  the  transfer  is  for  the Dollar Cost Averaging
or Automatic Rebalancing Programs.

4.   Cova  will  not  charge  the  contract  maintenance charge if the value
of your contract is  $50,000  or  more,  although,  if  you  make a complete
withdrawal, Cova will charge the contract maintenance charge.

5.   Cova currently reimburses certain investment portfolios  of  Cova Series
Trust for all operating expenses (exclusive of the management  fees)  in  excess
of  approximately  .10%. 
6.  Premium taxes are not reflected.  Premium taxes may apply depending on the
state where you live.

7.   The assumed average contract size is $30,000.

8.   THE EXAMPLES SHOULD NOT BE CONSIDERED A REPRESENTATION OF PAST OR FUTURE
EXPENSES.  ACTUAL EXPENSES MAY BE GREATER OR LESS THAN THOSE SHOWN.

There is an accumulation  unit  value  history  contained  in  Appendix  A - 
Condensed Financial Information.


                           1.  THE ANNUITY CONTRACT


     This Prospectus describes the Fixed and Variable Annuity Contract offered
by Cova.

     An annuity is a contract between you, the owner, and an insurance company
(in  this  case  Cova),  where  the  insurance  company promises to pay you an
income, in the form of annuity payments, beginning on a designated date that's
at  least  30 days in the future.  Until you decide to begin receiving annuity
payments,  your annuity is in the accumulation phase.  Once you  begin  
receiving  annuity  payments, your contract switches to the income phase. The
Contract benefits from tax deferral.

     Tax deferral means that you are not taxed on earnings or appreciation  on
the assets in your contract until you take money out of your contract.

     The contract is called a variable annuity because you can choose among 8
investment  portfolios. Depending upon market conditions, you can make or lose
money  in any of these portfolios.  If you select the variable annuity portion
of  the  Contract,  the  amount  of  money  you are able to accumulate in your
contract during the accumulation phase depends upon the investment performance
of  the investment portfolio(s) you select. The amount of the annuity payments
you  receive  during the income phase from the variable annuity portion of the
contract  also  depends  upon  the  investment  performance  of the investment
portfolios you select for the income phase.

     The contract also contains a fixed account.   The  fixed  account  offers  
an  interest  rate that is guaranteed by Cova.  This interest rate is set once
each year.  Cova guarantees that the interest credited  to  the fixed  account
will  not  be  less  than 4% per year.  If you select  the fixed account, your
money will be placed with the other general assets of  Cova.   If  you select
the fixed account, the  amount  of  money  you are able to  accumulate in your 
contract  during  the  accumulation  phase  depends  upon  the  total interest
credited  to  your  contract.   The amount of the annuity payments you receive
during  the  income  phase from the fixed account portion of the contract will
remain level for the entire income phase.

     As owner of the contract, you exercise all  rights  under  the  contract. 
You  can  change  the  owner at any time by notifying Cova in writing. You and
another person can be named joint owners. We have described more information on
this in Section 10 - Other Information.


                               2.  ANNUITY PAYMENTS (THE INCOME PHASE)


     Under the contract you can receive regular income payments.  You can
choose  the  month  and year in which those payments begin.  We call that date
the  annuity date.   Your annuity date must be the first day of a
calendar  month.    You  can  also  choose  among income plans.  We call those
annuity options.

     We  ask  you to choose your annuity date and annuity option when you
purchase  the  contract.  You can change either at any time before the annuity
date with  30 days notice to us.  Your annuity date cannot be any earlier than
one  month  after you buy the contract. Annuity payments must begin  by the 
annuitant's 85th birthday.  The annuitant is the person whose life we look to
when we make annuity payments.

     If you do not choose an annuity option at the time you purchase the
contract,  we  will  assume  that  you selected Option 2 which provides a life
annuity with 10 years of guaranteed payments.

     During the income phase, you have the same investment choices you had
just before the start of the income phase. At the annuity date, you can choose
whether payments will come from the fixed account, the investment portfolio(s)
or  a  combination  of  both.    If  you don't tell us otherwise, your annuity
payments will be based on the investment allocations that were in place on the
annuity date.

     If you choose to have any portion of your annuity payments come from the
investment  portfolio(s), the dollar amount of your payment will depend upon 3
things:  1)  the  value of your contract in the investment portfolio(s) on the
annuity  date, 2) the 3% assumed investment rate used in the annuity table for
the  contract,  and  3)  the  performance  of  the  investment  portfolios you
selected.  If the actual performance exceeds the 3% assumed rate, your annuity
payments  will  increase.  Similarly, if the actual rate is less than 3%, your
annuity payments will decrease.

     You  can choose one of the following annuity options.  After annuity
payments begin, you cannot change the annuity option.

     OPTION 1.  LIFE ANNUITY.  Under this option, we will make an annuity
payment  each  month  so  long as the annuitant is alive.  After the annuitant
dies, we stop making annuity payments.

     OPTION 2.  LIFE ANNUITY WITH 5, 10 OR 20 YEARS GUARANTEED.  Under this
option, we will make an annuity payment each month so long as the annuitant is
alive.    However,  if, when the annuitant dies, we have made annuity payments
for  less  than  the selected guaranteed period, we will then continue to make
annuity payments for the rest of the guaranteed period to the beneficiary.  If
the  beneficiary  does not want to receive annuity payments, he or she can ask
us for a single lump sum.

     OPTION 3.  JOINT AND LAST SURVIVOR ANNUITY.  Under this option, we will
make annuity payments  each month so long as the annuitant and a second person
are  both  alive.   When either of these people dies, we will continue to make
annuity  payments,  so  long as the survivor continues to live.  The amount of
the  annuity  payments  we  will make to the survivor can be equal to 100%, 66
2/3% or 50% of the amount that we would have paid if both were alive.

     Annuity payments are made monthly unless you have less than $2,000 to
apply  toward  a payment.  In that case, Cova may provide your annuity payment
in a single lump sum.   Likewise, if your annuity payments would be less than
$20 a month, Cova has the right to change the frequency of payments so that
your annuity payments are at least $20.


                                 3.  PURCHASE


PURCHASE PAYMENTS

     A purchase payment is the money you give us to buy the contract.  The 
minimum we will accept is $5,000 when the contract is bought as a  non-
qualified  contract.   If you are buying the contract as part of an IRA
(Individual  Retirement  Annuity) the minimum we  will  accept  is  $2,000.
(Currently, the contract is not available under an IRA until the IRA 
Endorsement is approved by the State of New York Insurance Department.)
The maximum we accept is $1 million without our prior  approval.   You can
make additional purchase payments of $2,000 or more to either type of contract.

ALLOCATION OF PURCHASE PAYMENTS

     When you purchase a contract, we will allocate your purchase payment to
the  fixed  account  and/or  one or more of the investment portfolios you have
selected.   If you make additional purchase payments, we will allocate them in
the  same  way  as  your first purchase payment unless you tell us otherwise. 
There is a $500 minimum balance requirement for the fixed account and for each
investment portfolio.

     If you change your mind about owning this contract, you can cancel it
within  10  days  after  receiving it.  When  you cancel the contract within
this time period, Cova will not assess a withdrawal charge. You will receive
back whatever your contract is worth on the  day  we  receive your request. 
If you have purchased the  contract  as  an  IRA,  we are required to give you
back your purchase payment if you decide to cancel your contract within 10 days
after receiving it.

     Once we receive your purchase payment and the necessary information, we
will  issue  your  contract  and allocate your first purchase payment within 2
business  days.  If you do not give us all of the information we need, we will
contact  you  to  get  it.  If  for some reason we are unable to complete this
process  within  5  business  days, we will either send back your money or get
your  permission to keep it until we get all of the necessary information.  If
you add more money to your contract by making additional purchase payments, we
will  credit  these  amounts  to  your  contract within one business day.  Our
business day closes when the New York Stock Exchange closes, usually 4:00 P.M.
Eastern time.

ACCUMULATION UNITS

     The value of the variable annuity portion of your contract will go up or
down  depending upon the investment performance of the investment portfolio(s)
you  choose.    In order to keep track of the value of your contract, we use a
unit  of  measure  we  call  an  accumulation  unit.   (An accumulation  unit
works  like  a share of a mutual fund.)  During the income phase of the 
contract we call the unit an annuity unit.

     Every day we determine the value of an accumulation unit for each of the
investment portfolios.  We do this by:

     (1) determining the total amount of money invested in the particular
investment portfolio;

     (2) subtracting from that amount any insurance charges and any other
charges such as taxes we have deducted; and

     (3) dividing this amount by the number of outstanding accumulation units.

The value of an accumulation unit may go up or down from day to day.

     When  you  make a purchase payment,  we credit your contract with
accumulation  units.  The number of accumulation units credited is determined
by  dividing  the  amount of the purchase payment allocated to an investment
portfolio  divided  by  the value of the accumulation unit for that investment
portfolio.

     We calculate the value of an accumulation unit for each investment
portfolio  after  the  New York Stock Exchange closes each day and then credit
your contract.

     Example:
          On Monday we receive an additional purchase payment of $5,000 from
you.    You  have  told us you want this to go to the Quality Bond Portfolio. 
When  the New York Stock Exchange closes on that Monday, we determine that the
value  of  an  accumulation unit for the Quality Bond Portfolio is $13.90.  We
then  divide  $5,000  by  $13.90 and credit your contract on Monday night with
360.23 accumulation units for the Quality Bond Portfolio.


                            4.  INVESTMENT OPTIONS


The  Contract  offers 8 investment portfolios which are described  below.  
Additional  investment  portfolios  may be available in the future.

     YOU  SHOULD  READ  THE PROSPECTUSES FOR THESE FUNDS CAREFULLY BEFORE
INVESTING.  COPIES OF THESE PROSPECTUSES ARE ATTACHED TO THIS PROSPECTUS.

COVA SERIES TRUST

     Cova Series Trust is managed by Cova Advisory, which is an indirect 
subsidiary  of  Cova.  Cova  Series  Trust  is  a  mutual  fund  with multiple
portfolios.  Each investment  portfolio has a different investment objective. 
Cova  Advisory  has  engaged  sub-advisers to provide investment  advice  for
the  individual  investment portfolios. The following investment portfolios are
available under the contract:

J.P.  Morgan  Investment  Management  Inc. is the sub-adviser to the following
portfolios:

     Select Equity Portfolio

     Large Cap Stock Portfolio

     Small Cap Stock Portfolio

     International Equity Portfolio

     Quality Bond Portfolio

Lord, Abbett & Co.  is the sub-adviser to the following portfolio:

     Bond Debenture Portfolio

LORD ABBETT SERIES FUND, INC.

     Lord Abbett Series Fund, Inc. is a mutual fund with multiple portfolios.
Each  portfolio  is managed by Lord, Abbett & Co. The following portfolio is
available under the contract:

     Growth and Income Portfolio

GENERAL AMERICAN CAPITAL COMPANY

     General  American  Capital  Company  is  a mutual fund with multiple
portfolios.    Each  portfolio  is  managed  by  General  American  Investment
Management Company.  The following portfolio is available under the contract:

     Money Market Fund

TRANSFERS

     You can transfer money among the fixed account and the 8 investment
portfolios.

     TRANSFERS DURING THE ACCUMULATION PHASE.  You can make 12 transfers every
year  during the accumulation phase without charge. We measure a year from the
annivesary  of the day we issued your Contract.  You can make a transfer to or
from  the  fixed  account and to or from any investment portfolio. If you make
more than 12 transfers in a year, there is a transfer fee deducted. The fee is
$25  per  transfer  or,  if less, 2% of the amount transferred.  The following
apply to any transfer during the accumulation phase:

     1.  The minimum amount which you can transfer is $500 or your entire
value  in the investment portfolio or fixed account.

     2.  Your request for transfer must clearly state which investment
portfolio(s) or the fixed account are involved in the transfer.

     3.  Your request for transfer must clearly state how much the
transfer is for.

     4.  You cannot make any transfers within 7 calendar days of the
annuity date.

     TRANSFERS DURING THE INCOME PHASE.  You can only make transfers between
the  investment  portfolios  once  each  year.  We  measure  a  year  from the
anniversary  of the day we issued your contract. You cannot  transfer from the
fixed  account    to an investment portfolio, but you can transfer from one or
more investment portfolios to the fixed account at any time.  If you make more
than 12 transfers in a year, a transfer fee will be charged.

     You can make transfers by telephone. If you own the contract with a joint
owner, unless Cova is instructed otherwise, Cova will accept instructions from
either  you or the other owner. Cova will use reasonable procedures to confirm
that instructions given us by telephone are genuine. If Cova fails to use such
procedures,  we may be liable for any losses due to unauthorized or fraudulent
instructions. Cova tape records all telephone instructions.

DOLLAR COST AVERAGING PROGRAM

     The Dollar Cost Averaging Program allows you to systematically transfer a
set amount each month  from the Money Market Fund of General American Capital
Company or the fixed account to any  of  the other investment portfolio(s).
By allocating amounts on a regular schedule as opposed to allocating the total
amount at one particular time, you may be less susceptible to the impact of
market fluctuations.

     The minimum amount which can be transferred each month is $500. You must
have at least $6,000 in the Money Market Fund of General American Capital 
Company or the fixed account, (or the amount required to complete your program,
if less) in order to participate in the Dollar Cost Averaging Program.

     All Dollar Cost Averaging transfers will be made on the 15th day of the
month  unless  that day is not a business day. If it is not, then the transfer
will be made the next business day.

     If you participate in the Dollar Cost Averaging Program, the transfers
made  under the program are not taken into account in determining any transfer
fee.

AUTOMATIC REBALANCING PROGRAM

     Once your money has been allocated among the investment portfolios, the
performance  of  each  portfolio  may cause your allocation to shift.  You can
direct  us to automatically rebalance your contract to return to your original
percentage  allocations  by  selecting our Automatic Rebalancing Program.  You
can  tell  us  whether  to rebalance quarterly, semi-annually or annually.  We
will  measure  these  periods  from the anniversary of the date we issued your
contract.    The transfer date will be the 1st day after the end of the period
you  selected.  If  you  participate in the Automatic Rebalancing Program, the
transfers made under the program are not taken into account in determining any
transfer fee.

     EXAMPLE:
           Assume that you want your initial purchase payment split between 2
investment  portfolios.   You want 40% to be in the Quality Bond Portfolio and
60%  to  be  in  Select Equity Portfolio.  Over the next 2 1/2 months the bond
market  does  very well while the stock market performs poorly.  At the end of
the  first  quarter,  the  Quality  Bond  Portfolio now represents 50% of your
holdings  because  of  its  increase in value.  If you had chosen to have your
holdings  rebalanced  quarterly,  on  the  first day of the next quarter, Cova
would sell some of your units in the Quality Bond Portfolio to bring its value
back to 40% and use the money to buy more units in the Select Equity Portfolio
to increase those holdings to 60%.

VOTING RIGHTS

     Cova is the legal owner of the investment portfolio shares.  However,
Cova  believes  that  when  an  investment  portfolio  solicits  proxies  in
conjunction with a vote of shareholders, it is required to obtain from you and
other  owners  instructions  as  to how to vote those shares.  When we receive
those  instructions,  we  will  vote all of the shares we own in proportion to
those  instructions.   This will also include any shares that Cova owns on its
own  behalf.    Should  Cova determine that it is no longer required to comply
with the above, we will vote the shares in our own right.

SUBSTITUTION

     Cova may be required to substitute one of the investment portfolios you
have  selected with another portfolio.  We would not do this without the prior
approval  of  the Securities and Exchange Commission.  We will give you notice
of our intent to do this.


                                 5.  EXPENSES


     There are charges and other expenses associated with the contracts that
reduce  the  return  on  your  investment  in the contract.  These charges and
expenses are:

INSURANCE CHARGES

     Each day, Cova makes a deduction for its insurance charges.  Cova does
this as part of its calculation of the value of the accumulation units and the
annuity  units.      The  insurance charge has two parts: 1) the mortality and
expense risk premium and 2) the administrative expense charge.

     Mortality and Expense Risk Premium.  This charge is equal, on an annual
basis,  to 1.25% of the daily value of the contracts invested in an investment
portfolio,  after  expenses  have  been  deducted.  This charge is for all the
insurance  benefits  e.g., guarantee of annuity rates, the death benefits, for
certain  expenses  of  the  contract, and for assuming the risk (expense risk)
that the current charges will be sufficient in the future to cover the cost of
administering  the  contract.    If  the  charges  under  the contract are not
sufficient,  then  Cova  will  bear  the  loss.  Cova does, however, expect to
profit  from  this  charge.   The mortality and expense risk premium cannot be
increased.    Cova may use any profits we make from this charge to pay for the
costs of distributing the contract.

     Administrative Expense Charge.  This charge is equal, on an annual
basis,  to  .15% of the daily value of the contracts invested in an investment
portfolio,  after expenses have been deducted.  This charge, together with the
contract  maintenance  charge  (see  below) is for all the expenses associated
with  the  administration  of  the  contract.    Some  of  these expenses are:
preparation  of  the  contract,  confirmations, annual reports and statements,
maintenance  of  contract records, personnel costs, legal and accounting fees,
filing fees, and computer and systems costs.  Because this charge is taken out
of  every unit value, you may pay more in administrative costs than those that
are associated solely with your contract.  Cova does not intend to profit from
this  charge.  However, if this charge and the contract maintenance charge are
not  enough  to cover the costs of the contracts in the future, Cova will bear
the loss.

CONTRACT MAINTENANCE CHARGE

     During the accumulation phase, every year on the anniversary of the date
when  your  contract  was  issued,  Cova  deducts  $30 from your contract as a
contract  maintenance charge.  This charge is for administrative expenses
see above).  This charge can not be increased.

     Cova  will  not  deduct this charge, if when the deduction is to be made,
the  value  of  your  contract  is $50,000 or more.  Cova may some time in the
future discontinue this practice and deduct the charge.

     If  you  make a  complete  withdrawal from  your  contract, the contract
maintenance  charge  will  also  be deducted.  A prorata portion of the charge
will  be deducted if the annuity date is other than an anniversary.  After the
annuity date, the charge will be collected monthly out of the annuity payment.

WITHDRAWAL CHARGE

     During  the  accumulation  phase, you can make withdrawals from your
contract.  Cova keeps track of each purchase payment.  Once a year after the
first  year, you can withdraw up to 10% of your total purchase payments and no
withdrawal charge  will  be  assessed on the 10%, if on the day you make your
withdrawal the  value  of  your  contract  is $5,000 or more.  Otherwise, the
charge  is 7% of each payment you take out in the first and second years after
Cova receives the payment, 5% of each payment you take out in the third, fourth
and fifth years, and 3% of each payment you take out in the sixth and seventh
years.  After Cova has had  a purchase payment for 7 years, there is no charge
when you withdraw that purchase  payment.  For  purposes  of  the  withdrawal
charge, Cova treats withdrawals as coming  from  the  oldest  purchase payment
first.  When the withdrawal is  for only part  of the value of your contract,
the withdrawal charge is deducted from the remaining value in your contract.

NOTE:  For tax purposes, withdrawals are considered to have come from the last
money  into  the contract.  Thus, for tax purposes, earnings are considered to
come out first.

     Cova does not assess the withdrawal charge on any payments paid out  as
annuity payments or as death benefits.

REDUCTION OR ELIMINATION OF THE WITHDRAWAL CHARGE

     Cova will reduce or eliminate the amount of the withdrawal charge when
the contract is sold to an officer, director or employee of Cova.  In no event
will elimination of the Withdrawal Charge be permitted where elimination will
be unfairly discriminatory to any person.

PREMIUM TAXES

     Some states and other governmental entities (e.g., municipalities) charge
premium  taxes or similar taxes.  Cova is responsible for the payment of these
taxes and will make a deduction from the value of the contract for them.  Some
of  these  taxes  are  due  when  the  contract is issued, others are due when
annuity  payments  begin.   It is Cova's current practice to not charge anyone
for these taxes until annuity payments begin or a complete withdrawal is made.
Cova  may  some  time in the future discontinue this practice and assess the
charge  when  the  tax  is  due.  Premium taxes generally range from 0% to 4%,
depending on the state.

TRANSFER FEE

     You can make 12 free transfers every year.  We measure a year from the
day  we  issue  your  contract.  If you make more than 12 transfers a year, we
will  deduct  a  transfer  fee  of $25 or 2% of the amount that is transferred
whichever is less.

     If  the  transfer  is part of the Dollar Cost Averaging Program or
the Automatic Rebalancing Program it will not count in determining the
transfer fee.

INCOME TAXES

     Cova will deduct from the contract for any income taxes which it incurs
because  of  the  contract.    At the present time, we are not making any such
deductions.

INVESTMENT PORTFOLIO EXPENSES

     There are deductions from and expenses paid out of the assets of the
various  investment  portfolios,  which  are  described  in  the attached fund
prospectuses.

                                  6.  TAXES


NOTE:  Cova  has  prepared  the  following  information  on taxes as a general
discussion  of  the  subject.    It  is  not  intended  as  tax  advice to any
individual.    You  should  consult  your  own  tax  adviser  about  your  own
circumstances.    Cova has included in the Statement of Additional Information
an additional discussion regarding taxes.

ANNUITY CONTRACTS IN GENERAL

     Annuity contracts are a means of setting aside money for future needs -
usually  retirement.   Congress recognized how important saving for retirement
was  and  provided  special  rules  in  the  Internal Revenue Code (Code)  for
annuities.

     Simply  stated these rules provide that you will not be taxed on the
earnings  on  the money held in your annuity contract until you take the money
out.    This  is referred to as tax deferral.  There are different rules as to
how  you will be taxed depending on how you take the money out and the type of
contract - qualified or non-qualified (see following sections).

     You, as the owner, will not be taxed on increases in the value of your
contract  until  a  distribution occurs - either as a withdrawal or as annuity
payments.    When  you  make  a  withdrawal you are taxed on the amount of the
withdrawal  that is earnings.  For annuity payments, different rules apply.  A
portion  of  each  annuity  payment  is  treated  as  a partial return of your
purchase payments and will not be taxed.  The remaining portion of the annuity
payment  will  be  treated  as  ordinary  income.   How the annuity payment is
divided  between taxable and non-taxable portions depends upon the period over
which  the annuity payments are expected to be made. Annuity payments received
after  you have received all of your purchase payments are fully includible in
income.

     When  a  non-qualified  contract  is  owned  by a non-natural person
(e.g., corporation  or certain other entities other than tax-qualified trusts),
the contract will generally not be treated as an annuity for tax purposes.

QUALIFIED AND NON-QUALIFIED CONTRACTS

     If you purchase the contract as an individual and not under an Individual
Retirement Annuity (IRA), your contract is referred to as a non-qualified
contract.

     If you purchase the contract under an IRA, your contract is referred to
as a qualified contract. Currently, the contract is not available under an IRA 
until the IRA Endorsement is approved by the State of New York Insurance 
Department.

WITHDRAWALS - NON-QUALIFIED CONTRACTS

     If  you make a withdrawal from your contract, the Code treats such a
withdrawal as first coming from earnings and then from your purchase payments.
 Such withdrawn earnings are includible in income.

     The Code also provides that any amount received under an annuity contract
which  is  included  in income may be subject to a penalty.  The amount of the
penalty  is  equal  to  10%  of the amount that is includible in income.  Some
withdrawals  will  be  exempt from the penalty.  They include any amounts: (1)
paid  on or after the taxpayer reaches age 59 1/2; (2) paid after you die; (3)
paid  if the taxpayer becomes totally disabled (as that term is defined in the
Code);  (4) paid in a series of substantially equal payments made annually (or
more  frequently)  under  a  lifetime  annuity,  (5)  paid  under an immediate
annuity;  or  (6)  which  come from purchase payments made prior to August 14,
1982.

WITHDRAWALS - QUALIFIED CONTRACTS

     The above information describing the taxation of non-qualified contracts
does  not  apply  to qualified  contracts. There are special rules that govern
with  respect  to  qualified  contracts.    We  have  provided a more complete
discussion in the Statement of Additional Information.

DIVERSIFICATION

     The Code provides that the underlying investments for a variable annuity
must satisfy certain diversification requirements in order to be treated as an
annuity  contract.    Cova  believes  that the investment portfolios are being
managed so as to comply with the requirements.

     Neither the Code nor the Internal Revenue Service Regulations issued to
date  provide  guidance as to the circumstances under which you, because of the
degree  of  control you exercise over the underlying investments, and not Cova
would  be considered the owner of the shares of the investment portfolios.  If
this occurs, it will result in the loss of the favorable tax treatment for the
contract.    It  is  unknown  to  what  extent  owners are permitted to select
investment  portfolios,  to  make transfers among the investment portfolios or
the number and type of investment portfolios owners may select from.  If
any guidance is provided which is considered a new position, then the guidance
would  generally  be  applied  prospectively.    However,  if such guidance is
considered  not  to  be a new position, it may be applied retroactively.  This
would  mean  that  you,  as the owner of the contract, could be treated as the
owner of the investment portfolios.

     Due to the uncertainty in this area, Cova reserves the right to modify
the contract in an attempt to maintain favorable tax treatment.


                           7.  ACCESS TO YOUR MONEY


     You  can  have access to the money in your contract: (1) by making a
withdrawal (either  a  partial  or a complete withdrawal); (2) by electing to
receive annuity  payments;  or  (3)  when  a  death  benefit  is paid to your
beneficiary.  Withdrawals can only be made during the accumulation phase.

     When  you make a complete withdrawal you will receive the value of the
contract  on  the  day  you made the withdrawal less any applicable withdrawal
charge,  less  any premium tax and less any contract maintenance charge.  (See
Section 5. Expenses for a discussion of the charges.)

     Unless you instruct Cova otherwise, any partial withdrawal will be made
pro-rata  from  all  the  investment  portfolios  and  the  fixed  account you
selected.  Under  most circumstances the amount of any partial withdrawal must
be  for  at  least $500. Cova requires that after a partial withdrawal is made
you keep at least $500 in any selected investment portfolio.

     INCOME TAXES, TAX PENALTIES AND CERTAIN RESTRICTIONS MAY APPLY TO ANY
WITHDRAWAL YOU MAKE.

SYSTEMATIC WITHDRAWAL PROGRAM

     If  you  are  59 1/2 or older, you may use the Systematic Withdrawal
Program.    This program provides an automatic monthly payment to you of up to
10%  of  your total purchase payments each year.  No withdrawal charge will be
made  for these payments.  Cova does not have any charge for this program.
If you use this program, you may not  also  make  a  single  10%  free
withdrawal.  For  a discussion of the withdrawal charge and the 10% free
withdrawal, see Section 5. Expenses.

     All Systematic Withdrawals will be paid on the 15th day of the month
unless  that day is not a business day. If it is not, then the payment will be
the next business day.

     Income taxes may apply to Systematic Withdrawals.


                               8.  PERFORMANCE


     Cova  periodically  advertises performance of the various investment
portfolios.    Cova  will  calculate performance by determining the percentage
change  in  the  value  of  an  accumulation  unit  by  dividing  the increase
(decrease)  for  that  unit  by  the  value  of  the  accumulation unit at the
beginning  of  the  period.  This performance number reflects the deduction of
the  insurance  charges.  It  does not reflect the deduction of any applicable
contract  maintenance  charge  and  withdrawal  charge.  The  deduction of any
applicable contract maintenance charge and withdrawal charges would reduce the
percentage  increase  or  make  greater  any  percentage  decrease.    Any
advertisement  will  also  include  total  return  figures  which  reflect the
deduction  of  the  insurance  charges,  contract  maintenance  charges,  and
withdrawal charges.

     Appendix A  contains  performance  information  that  you  may find
informative.    It  is  divided into various parts, depending upon the type of
performance  information  shown.  Future performance will vary and the results
shown are not necessarily representative of future results.

     PART 1.  This section shows the actual investment performance of the
Lord Abbett Series Fund, Inc. Growth and Income Portfolio and the General
American Capital Company Money Market Fund, each of which has been in 
existence for some time and therefore has an investment performance 
history. In order to show how investment experience of the Growth and 
Income Portfolio and the Money  Market Fund affects accumulation unit 
values, hypothetical performance information was developed.

     Chart 1 contained in Appendix A sets out hypothetical information based
upon the historical experience of the Growth and Income Portfolio and the Money
Market Fund and is for the periods  shown.  The  performance figures for the 
Growth and Income Portfolio and the Money Market Fund reflect the deduction of
the actual fees and expenses paid by the Growth and Income Portfolio and the 
Money Market Fund. There are performance figures for the accumulation units 
which reflect the insurance charges as well as the fees and expenses of the 
Growth and Income Portfolio and the Money Market Fund.  There are also 
performance figures for the accumulation units which reflect the insurance 
charges, the contract maintenance charge, the fees and expenses of each of the 
Growth and Income Portfolio and the Money Market Fund, and assume that you 
make a withdrawal at the end of the period and therefore the withdrawal charge 
is reflected.

     PART 2.  The Bond Debenture investment portfolio is newly created and
therefore does not yet have its own performance record.  However, it has the
same investment objectives and follows substantially the same investment
strategies  as  a  certain  mutual  fund  advised  by  the  same  
sub-adviser.  This  fund  is  sold  to  the  public  (Public  Fund) and has an
investment performance record.  In order to demonstrate how the performance of
the  Public  Fund  affects  accumulation unit values, hypothetical performance
information was developed.

     Chart 2 contained in Appendix A shows the historical performance of the
Public  Fund.  These  performance  figures  reflect  the  deduction  of  the
historical fees and expenses paid by the Public Fund and not those paid by the
investment  portfolio.    The  hypothetical figures for the accumulation units
assume  the deduction of the fees and expenses anticipated to actually be paid
by  the  investment  portfolio, but use the actual performance results of the
Public  Fund.  There are hypothetical performance figures for the accumulation
units  which  reflect the insurance charges as well as the portfolio expenses.
There are also  hypothetical  performance  figures for the accumulation units
which  reflect  the  insurance  charges,  the contract maintenance charge, the
portfolio  expenses,  and assume that you make a withdrawal at the end of the
period and therefore the withdrawal charge is reflected.

     PART 3.  J.P. Morgan Investment Management Inc. is the sub-adviser for
five investment portfolios.  The portfolios are newly formed and have no
performance history.  However, all of these investment portfolios (except the
International Equity Portfolio) have investment objectives,  policies and
strategies  substantially  similar  to  those employed by the sub-adviser with
respect  to  certain  private  accounts  (Private  Accounts).  Thus the
performance information derived from these Private Accounts is deemed relevant
to the investor. In order to demonstrate how the actual investment experience
of these Private Accounts affects accumulation unit values, hypothetical
performance information was developed.

     Chart 3  contained  in  Appendix A shows hypothetical performance
information derived from the historical performance of composites of the
comparable  Private  Accounts  with  respect  to  the Select Equity, Large Cap
Stock,  Small  Cap  Stock  and  Quality  Bond  investment  portfolios.    The
hypothetical  performance  figures for the investment portfolios represent the
actual  performance  results of the composites of comparable Private Accounts,
adjusted  to  reflect the deduction of the fees and expenses anticipated to be
paid  by the investment portfolio. The actual composite performance figures of
the  Private  Accounts  are  time-weighted  rates  of return which include all
income  and accrued income and realized and unrealized gains or losses, but do
not  reflect the deduction of investment advisory fees actually charged to the
Private  Accounts.  There are hypothetical  performance  figures  for  the
accumulation  units  which  reflect  the  actual  performance  results of the
composites  of  comparable Private Accounts, adjusted to reflect the deduction
of  the  fees  and expenses anticipated to be paid by the investment portfolio
and  the insurance charges. There are also hypothetical performance figures for
the  accumulation  units  which reflect the actual performance results of the
composites  of  comparable Private Accounts, adjusted to reflect the deduction
of  the  fees  and expenses anticipated to be paid by the investment portfolio
plus  the insurance charges, the contract maintenance charge, and also assume
that you make a withdrawal at the end of the period and therefore the 
withdrawal charge is reflected.

Please note that Appendix A does not contain performance information for the
International Equity Portfolio.


                              9.  DEATH BENEFIT


UPON YOUR DEATH

     If you die before annuity payments begin, Cova will pay a death benefit
to your beneficiary (see below).  If you have a joint owner, the death benefit
will  be  paid when the first of you dies.  The surviving joint owner will be
treated as the beneficiary.

     The amount of the death benefit depends on how old you or your joint
owner is.

     Prior to you, or your joint owner, reaching age 80, the death benefit
will be the greater of:

     1.  Total purchase payments, less withdrawals (and any withdrawal
charges paid on the withdrawals);

     2.  The value of your Contract at the time the death benefit is to
be paid; or

     3.  The  value of your Contract on the most recent seven year
anniversary  before  the date of death, plus any subsequent purchase payments,
less any withdrawals (and any withdrawal charges paid on the withdrawals.)

     After you, or your joint owner, reaches age 80, the death benefit will be
the greater of:

     1.  Total purchase payments, less any withdrawals (and any withdrawal
charges paid on the withdrawals);

     2.  The value of your contract at the time the death benefit is to be
paid; or

     3.  The value of your contract on the most recent seven year
anniversary on or before you or your joint owner reaches age 80, plus any
subsequent purchase payments, less any withdrawals (and any withdrawal charges
paid on the withdrawals).

     The entire death benefit must be paid within 5 years of the date of death
unless  the  beneficiary  elects  to  have  the death benefit payable under an
annuity  option.    The  death benefit payable under an annuity option must be
paid  over  the beneficiary's lifetime or for a period not extending beyond 
the beneficiary's  life expectancy.  Payment must begin within one year of the
date of death.  If the beneficiary is the spouse of the owner, he/she can  
continue the  contract  in  his/her  own name at the then current value.  If a
lump sum payment  is  elected  and  all the necessary requirements are met, 
the payment will be made within 7 days.

DEATH OF ANNUITANT

     If  the  annuitant,  not  an owner or joint owner, dies before annuity
payments  begin, you can name a new annuitant. If no annuitant is named within
30 days of the death of the annuitant, you will become the annuitant. However,
if  the  owner  is a non-natural person (for example, a corporation), then the
death  or change of annuitant will be treated as the death of the owner, and a
new annuitant may not be named.

     Upon the death of the annuitant after annuity payments begin, the death
benefit, if any, will be as provided for in the annuity option selected.

                            10.  OTHER INFORMATION

COVA

     First Cova Life Insurance Company (Cova) was organized under the laws
of the State of New York on December 31, 1992. Cova is a wholly-owned 
subsidiary of Cova Financial Services Life Insurance Company, a Missouri 
insurance company. On June 1,  1995, a wholly-owned subsidiary of General 
American Life Insurance Company purchased  Cova which on that date changed 
its name to First Cova Life Insurance Company.

     Cova is licensed to do business only in the state of New York.

THE SEPARATE ACCOUNT

     Cova has established a separate account, First Cova Variable Annuity 
Account One (Separate Account), to hold the assets that underlie the contracts.
The Board of Directors of Cova adopted a resolution to establish the Separate
Account  under New York insurance law on December 31, 1992. We have registered
the  Separate  Account  with  the Securities and Exchange Commission as a unit
investment trust under the Investment Company Act of 1940.

     The assets of the Separate Account are held in Cova's name on behalf of
the  Separate  Account  and legally belong to Cova. However, those assets that
underlie the contracts, are not chargeable with liabilities arising out of any
other business Cova may conduct. All the income, gains and losses (realized or
unrealized) resulting from these assets are credited to or charged against the
contracts and not against any other contracts the Company may issue.

DISTRIBUTOR

     Cova  Life  Sales  Company (Life Sales), One Tower Lane, Suite 3000,
Oakbrook  Terrace,  Illinois  60181-4644,  acts  as  the  distributor  of  the
contracts. Life Sales is an affiliate of Cova.

     Commissions  will  be paid to broker-dealers who sell the contracts.
Broker-dealers will be paid commissions of up to 3.5% of purchase payments.
In addition, under certain circumstances, an expense allowance of up to 2.75%
of purchase payments may be payable.  The New York Insurance Department has 
recently issued a proposed regulation which permits asset based compensation
under certain circumstances.  Cova may, in the future, adopt an asset based
compensation program in addition to, or in lieu of, the present compensation
program.  To the extent that the withdrawal charge is insufficient to cover the
actual cost of distribution,Cova  may  use  any  of its corporate assets, 
including any profit from the mortality and expense risk premium, to make up 
any difference.

OWNERSHIP

     Owner.  You, as the owner of the contract, have all the rights
under  the contract.  Prior to the annuity date, the owner is as designated at
the  time  the  contract  is issued, unless changed.  On and after the annuity
date,  the  annuitant  is the owner.  The beneficiary becomes the owner when a
death benefit is payable.

     Joint Owner.  The contract can be owned by joint owners. 
Upon  the death of either joint owner, the surviving owner will  be the
designated beneficiary.  Any other beneficiary designation at the time the
contract was issued or as may have been later changed will be treated as a 
contingent beneficiary unless otherwise indicated.

BENEFICIARY

     The  beneficiary  is the person(s) or entity you name to receive  any 
death benefit.  The beneficiary is named at the time the contract is issued
unless changed at a later date.  Unless an irrevocable beneficiary has been
named, you can change the beneficiary at any time before you die.

ASSIGNMENT

      You can assign the contract at any time during your lifetime.  Cova will
not  be  bound  by  the assignment until it receives the written notice of the
assignment.    Cova will not be liable for any payment or other action we take
in  accordance  with the contract before we receive notice of the assignment. 
AN ASSIGNMENT MAY BE A TAXABLE EVENT.

          If the contract is issued pursuant to a qualified plan, there may be
limitations on your ability to assign the contract.

SUSPENSION OF PAYMENTS OR TRANSFERS

     Cova may be required to suspend or postpone payments for withdrawal or
transfers for any period when:

     1.  the New York Stock Exchange is closed (other than customary
weekend and holiday closings);

     2.  trading on the New York Stock Exchange is restricted;

     3.  an emergency exists as a result of which disposal of shares of the
investment  portfolios is not reasonably practicable or Cova cannot reasonably
value the shares of the investment portfolios;

     4.  during any other period when the Securities and Exchange
Commission, by order, so permits for the protection of owners.

     Cova has reserved the right to defer payment for a withdrawal or transfer
from  the  fixed account for the period permitted by law but not for more than
six months.

FINANCIAL STATEMENTS

     The financial statements of Cova have been included in the Statement of
Additional Information.

TABLE OF CONTENTS OF THE STATEMENT OF ADDITIONAL INFORMATION
                                                                 Page
Company
Experts
Legal Opinions
Distribution
Performance Information
Tax Status
Annuity Provisions
Financial Statements


                                  APPENDIX A
                           PERFORMANCE INFORMATION

FUTURE  PERFORMANCE  WILL  VARY  AND  THE  RESULTS  SHOWN  ARE NOT NECESSARILY
REPRESENTATIVE OF FUTURE RESULTS.


PART 1   GENERAL AMERICAN CAPITAL COMPANY MONEY MARKET FUND AND LORD ABBETT 
         SERIES FUND, INC. GROWTH AND INCOME PORTFOLIO

The General American Capital Company Money Market Fund and the Lord Abbett 
Series Fund, Inc. Growth and Income Portfolio have been in existence for
sometime and therefore have an investment performance history.  In order to
show  how  investment  performance of the Money Market Fund and the Growth and
Income Portfolio affects accumulation unit values, we have developed 
hypothetical performance information.

The  chart below shows the actual investment performance of the Money
Market Fund and the Growth and Income Portfolio and the hypothetical 
accumulation unit performance calculated by assuming that accumulation units 
were invested in each of the Money Market Fund and the Growth and Income 
Portfolio for the same periods.

The  performance  figures in Column A below  for each of the Money Market Fund
and the Growth and Income Portfolio reflect the actual fees and expenses  paid
by each of the Money Market Fund and the Growth and Income Portfolio.  Column B
presents  hypothetical  performance  figures for the accumulation
units which reflects the insurance charges as well as the fees and expenses of
the Money Market Fund and the Growth and Income Portfolio. Column C presents
hypothetical performance figures for the accumulation units which reflects
the insurance charges,  the contract maintenance charge, the fees and expenses
of each of the Money Market Fund and the Growth and Income Portfolio, and 
assumes that you make a withdrawal at the end of the period and therefore the
withdrawal charge is reflected.

Average Annual Total Return
For the periods ended 12/31/95

<TABLE>
<CAPTION>
<S>            <C>      <C>       <C>           <C>      <C>            <C>            <C>     <C>           <C>
                                  GAIMCO        Money    Market         Fund
                                  ------------  -------  -------------  -------------             
               Column      A                                  Column B                           Column C             
                        Fund      Performance            Hypothetical   Accumulation   Unit    
Performance
Portfolio      1 year   5 years      10 years   1 year        5 years       10 years    1 year      5 years  10 years 
- -------------  -------  --------  ------------  -------  -------------  -------------  ------- ------------  ---------
 Money Market    6.17%     4.82%         6.46%    4.77%          3.42%          5.06%   (2.33)%      (1.18)%      4.96%
- -------------  -------  --------  ------------  -------  -------------  -------------  ------- ------------  ---------
</TABLE>

<TABLE>
<CAPTION>
<S>                <C>         <C>           <C>         <C>      <C>            <C>          <C>          <C>       <C>

                                             Lord        Abbett   Series         Fund, Inc.
                                            ----------  -------  -------------  -----------                                   
                     Column      A                                  Column B                   Column C             
                   Portfolio   Performance                        Accumulation   Unit        Performance
Portfolio             1 year       5 years   since       1 year        5 years   since            1 year   5 years   since
- -----------------  ----------  ------------  ----------  -------  -------------  ----------- ------------  --------  ----------
                                             inception                           inception                           inception
                                             ----------                          -----------                         ----------
Growth and Income      29.82%        17.59%      14.86%   28.03%         15.99%       13.31%       20.46%    14.86%      12.55%
- -----------------  ----------  ------------  ----------  -------  -------------  ----------- ------------  --------  ----------
</TABLE>



PART 2 PUBLIC FUND

The  investment portfolio set out in the chart below is newly created and does
not  yet  have its own performance record. However, it has the same investment
objectives  and  follows  substantially  the  same  investment strategies as a
mutual  fund advised by the same sub-adviser.  This fund is sold to the public
and is referred to here as a Public Fund.

The  chart  below  shows  the historical performance of the Public Fund. The
performance  figures in Column A reflect the deduction of the historical fees
and expenses paid  by  the  Public Fund and not those paid by the investment 
portfolio.  Column B presents hypothetical performance figures for the
accumulation  units which reflect the insurance charges and the deduction of
the  fees  and  expenses  anticipated  to  actually  be paid by the investment
portfolio.  Column C presents hypothetical performance figures for  the
accumulation units which reflect the insurance charges, the contract
maintenance  charge,  the  deduction  of  the fees and expenses anticipated to
actually  be  paid  by  the  investment  portfolio and assumes that you make a
withdrawal  at  the  end  of the period and therefore the withdrawal charge is
reflected.

Average Annual Total Return
For the periods ended 12/31/95

<TABLE>
<CAPTION>
<S>                  <C>      <C>       <C>           <C>      <C>            <C>            <C>     <C>           <C>
                                                      Public   Fund
                                                      -------  -------------                      
                     Column      A                                Column B                             Column C             
                     Public   Fund      Performance            Hypothetical   Accumulation   Unit 
   Performance
Portfolio            1 year   5 years      10 years   1 year        5 years       10 years   1 year       5 years   10 years 
- -------------------  -------  --------  ------------  -------  -------------  -------------  -------  ------------  ---------

  Lord Abbett Bond
     Debenture Fund   17.50%    16.00%        10.10%   16.10%         14.60%          8.70%    9.00%        10.00%      8.60%
- -------------------  -------  --------  ------------  -------  -------------  -------------  -------  ------------  ---------
</TABLE>



PART 3 HYPOTHETICAL PERFORMANCE INFORMATION DERIVED FROM PRIVATE ACCOUNTS

The investment portfolios set out in the chart below are newly created and do
not yet have their own performance record.  However, they have investment
objectives, policies and strategies substantially similar to those employed by
J.P. Morgan Investment Management Inc. with respect to certain Private
Accounts.  Thus, the performance information derived from these Private
Accounts is deemed relevant to the investor.  The performance of the
investment portfolios may vary from the Private Account composite information
because each investment portfolio will be actively managed and its investments
will vary from time to time and will not be identical to the past portfolio
investments of the Private Accounts.  Moreover, the Private Accounts are not
registered under the 1940 Act and therefore are not subject to certain
investment restrictions that are imposed by the 1940 Act, which, if imposed,
could have adversely affected the Private Accounts' performances.

The chart below shows hypothetical performance information derived from
historical composite performance of the Private Accounts included in the
Active Equity Composite, Structured Stock Selection Composite, Small Cap
Directly Invested Composite and Public Bond Composite. The hypothetical
performance figures for the investment portfolios in Column A represent the 
actual performance results of the composites of comparable Private Accounts,
adjusted to reflect the deduction of the fees and expenses anticipated to be
paid by the investment portfolio. The actual Private Account composite 
performance figures are time-weighted rates of return which include all
income and accrued income and realized and unrealized gains or losses, but 
do not reflect the deduction of investment advisory fees actually charged
to the Private Accounts.  Column B presents the hypothetical performance 
figures for the accumulation units which reflect the actual performance
results of the composites of comparable Private Accounts, adjusted to 
reflect the deduction of the fees and expenses anticipated to be paid by
the investment portfolio and the insurance charges. Column C presents the
hypothetical performance figures for the accumulation units which reflect
the insurance charges, the contract maintenance charge, and the actual
performance results of the composites of comparable Private Accounts, adjusted
to reflect the deduction of the fees and expenses anticipated to be paid by the
investment portfolio. Column C also assumes that you make a withdrawal
at the end of the period and therefore the withdrawal charge is reflected. 
Inception was June 1, 1987 for the Public Bond Composite and November 1, 1989
for the Structured Stock Selection Composite.

Hypothetical Performance Information Derived from Private Account Composite
Performance Reduced by Anticipated Investment Portfolio Fees and Expenses
For the periods ended 12/31/95

<TABLE>
<CAPTION>
<S>                           <C>             <C>         <C>                <C>        <C>        <C>
                              Hypothetical    Investment                     Portfolio             Performance
                                              Column  A                                 Column B                  
Hypothetical       
Portfolio                        1 year        5 years    10 Years            1 year    5 years    10 Years or
                                                          or Since Inception                       Since Inception
- ----------------------------  -------------  -----------  ---------------     -------   ---------  ----------------

Active Equity Composite          32.56%        17.71%       15.51%             31.16%     16.31%       14.11%
(Select Equity Portfolio)
Structured Stock Selection
Composite                        37.47%        17.40%       14.05%             36.07%     16.00%       12.65%
(Large Cap Stock Portfolio)
Small Cap Directly Invested
Composite                        35.29%         20.75       12.00%             33.89%     19.35%       10.60%
(Small Cap Stock Portfolio)
Public Bond Composite            17.71%         9.46%        9.52%             16.31%      8.06%        8.12%
(Quality Bond Portfolio)
- ----------------------------                                                                      
</TABLE>               

<TABLE>
<CAPTION>
<S>                           <C>         <C>           <C>

                               Unit       Performance
                                          Column C
Portfolio                      1 Year     5 years       10 Years 
                                                        Or Since Inception 
- ----------------------------   -------    ------------  -------------------

Active Equity Composite         24.06%      11.71%       14.01%
(Select Equity Portfolio)
Structured Stock Selection
Composite                       28.97%      11.40%       12.55%
(Large Cap Stock Portfolio)
Small Cap Directly Invested
Composite                       26.79%      14.75%       10.50%      
(Small Cap Stock Portfolio)
Public Bond Composite            9.21%      3.46%         8.02%
(Quality Bond Portfolio)
- ----------------------------                                                           
</TABLE>


<TABLE>
<CAPTION>
<S>                            <C>                 <C>    <C>     <C>       <C>              <C>      <C>      <C>
                                                                  RECAP
                                                                  Perfor-                                       Accumu-
                                                   Chart          mance                                         lation
                                                                  Column A                            Column B
                                                                            10 Yrs or                          10  Yrs or
Portfolio                      Type                    #   1 Yr     5 Yrs   Since Inception   1 Yr    5 Yrs    Since Inception
                                                  ------- ------  -------    ----------------  ------ -----    ----------------
   ----------                         
MANAGED BY J. P. MORGAN
INVESTMENT MANAGEMENT INC.
Select Equity                  Private Account         3  32.56%    17.71%   15.51%            31.16%  16.31%     14.11%
                               Composite
Large Cap Stock                Private Account         3  37.47%    17.40%   14.05%            36.07%  16.00%     12.65%
                               Composite
Small Cap Stock                Private Account         3  35.29%    20.75%   12.00%            33.89%  19.35%     10.60%
                               Composite
Quality Bond                   Private Account         3  17.71%     9.46%    9.52%            16.31%   8.06%      8.12%
                               Composite

MANAGED BY LORD, ABBETT & CO.
Growth and Income              Existing Portfolio      1  29.82%    17.59%   14.86%            28.03%  15.99%     13.31% 
Bond Debenture                 Public Fund             2  17.50%    16.00%   10.10%            16.10%  14.60%      8.70%

MANAGED BY GENERAL AMERICAN
INVESTMENT MANAGEMENT COMPANY
Money Market                                           1   6.17%     4.82%    6.46%             4.77%   3.42%     5.06%


<S>                           <C>     <C>      <C>     


                                      Perfor-
                              Unit    mance             

                                      Column C
Portfolio                     1 Yr    5 Yrs    10 Yrs  
                                               or Since Inception
                              ------  -------  --------------------
MANAGED BY J. P. MORGAN
INVESTMENT MANAGEMENT INC.
Select Equity                 24.06%    11.71%      14.01%

Large Cap Stock               28.97%    11.40%      12.55%

Small Cap Stock               26.79%    14.75%      10.50%

Quality Bond                   9.21%     3.46%       8.02%


MANAGED BY LORD, ABBETT & CO.
Growth and Income             20.46%    14.86%      12.55%
Bond Debenture                 9.00%    10.00%       8.60%

MANAGED BY GENERAL AMERICAN
INVESTMENT MANAGEMENT COMPANY
Money Market                  (2.33)%   (1.18)%       4.96%
- ----------------------------- --------- ------    --------  
/TABLE
<PAGE>



                                    PART B


                     STATEMENT OF ADDITIONAL INFORMATION

           INDIVIDUAL FIXED AND VARIABLE DEFERRED ANNUITY CONTRACT

                                  issued by

                      FIRST COVA VARIABLE ANNUITY ACCOUNT ONE
               

                                     AND

                       FIRST COVA LIFE INSURANCE COMPANY
                 (FORMERLY, FIRST XEROX LIFE INSURANCE COMPANY)



THIS  IS NOT A PROSPECTUS.  THIS STATEMENT OF ADDITIONAL INFORMATION SHOULD BE
READ IN CONJUNCTION WITH THE PROSPECTUS DATED __________ 1996,  FOR THE 
INDIVIDUAL FIXED AND VARIABLE DEFERRED ANNUITY CONTRACT WHICH IS DESCRIBED
HEREIN.

THE  PROSPECTUS  CONCISELY  SETS FORTH INFORMATION THAT A PROSPECTIVE INVESTOR
OUGHT  TO  KNOW  BEFORE INVESTING.  FOR A COPY OF THE PROSPECTUS CALL OR WRITE
THE  COMPANY  AT:    One  Tower  Lane,  Suite 3000, Oakbrook Terrace, Illinois
60181-4644, (800) 831-5433.

     THIS STATEMENT OF ADDITIONAL INFORMATION IS DATED _______, 1996.


                              TABLE OF CONTENTS



Page

COMPANY

EXPERTS

LEGAL OPINIONS

DISTRIBUTION


PERFORMANCE INFORMATION
Total Return
Historical Unit Values
Reporting Agencies
Hypothetical Information - Money Market Fund and Growth and Income Portfolio
Hypothetical Information - Public Fund Performance
Hypothetical Information - Private Accounts

TAX STATUS
General
Diversification
Multiple Contracts
Contracts Owned by Other than Natural Persons
Tax Treatment of Assignments
Income Tax Withholding
Tax Treatment of Withdrawals - Non-Qualified Contracts
Qualified Plans
Tax Treatment of Withdrawals - Qualified Contracts


ANNUITY PROVISIONS
Variable Annuity
Fixed Annuity
Annuity Unit
Net Investment Factor
Mortality and Expense Guarantee

FINANCIAL STATEMENTS




                                   COMPANY

First Cova Life Insurance Company (the "Company") was organized under the laws
of the state of New York on December 31, 1992. The Company is presently licensed
to do business only in the state of New York. The Company is a wholly-owned 
subsidiary of Cova Financial Services Life Insurance Company ("Cova Life"), a 
Missouri Insurance Company. On December 31, 1992, Cova Life acquired Wausau 
Underwriters Life Insurance Company ("Wausau"), a stock life insurance company
organized under the laws of the state of Wisconsin. On April 16, 1993, Wausau
was merged into the Company, with the Company as the surviving corporation.

On June 1, 1995, a wholly-owned subsidiary of General American Life Insurance 
Company ("General American") purchased Cova Life from Xerox Financial Services,
Inc. ("XFS"). The acquisition of Cova Life included related companies, including
the Company ("Acquisition"). On June 1, 1995, the Company changed its name to
First Cova Life Insurance Company.

General American is a St. Louis-based mutual company with more than $235 billion
of life insurance in force and approximately $9.6 billion in assets. It provides
 life and health insurance, retirement plans, and related financial services
 to individuals and groups.

In conjunction with the Acquisition, Cova Life also entered into a financing 
reinsurance transaction that caused OakRe Life Insurance Company ("OakRe"), a 
Missouri licensed insurer and a wholly-owned XFS subsidiary, to assume the 
benefits and risks of existing single premium deferred annuity deposits 
(SPDAs) which aggregated to $3,059 million at December 31, 1994. In exchange,
Cova Life transferred specifically identified assets to OakRe which had a 
carrying value of $3,150.4 million at December 31, 1994. Ownership of OakRe
was retained by XFS subsequent to the Acquisition. The receivable from OakRe
to Cova Life that was created by this transaction will be liquidated over the
remaining crediting rate guaranty periods (which will be substantially all 
expired in five years) by the transfer of cash in the amount of the then 
current account value, less a recapture fee to OakRe on policies retained
beyond their 30-day no-fee surrender window by Cova Life, upon the next
crediting reset date of each annuity policy. Cova Life may then retain and
assume the benefits and risks of those deposits thereafter.

All of Cova Life's deposit obligations are fully guaranteed by General American
and the receivable from OakRe equal to the SPDA obligations are guaranteed by 
OakRe's parent, XFS. In the event that both OakRe and XFS default on the 
receivable, Cova Life may draw funds from a standby bank irrevocable letter of
credit established by XFS in the amount of $500 million.

In substance, the structure of the Acquisition allowed the seller, XFS, to
retain substantially all of the existing financial benefits and risks of
the existing business, while General American obtained the corporate 
licenses, marketing and administrative capabilities of Cova Life, and
access to the retention of the policyholder deposit base that persists 
beyond the next crediting rate reset date.



                                   EXPERTS

The statutory financial statements of the Company included in this 
Prospectus and the Statement of Additional Information, have been included
herein in reliance upon the reports of  KPMG  Peat Marwick LLP, independent
certified public accountants, appearing  elsewhere herein, and upon the
authority of said firm as experts in accounting and auditing.

The report of KPMG Peat Marwick LLP covering the financial statements of
the Company contains an explanatory paragrapgh which states that the
financial statements are presented in conformity with accounting practices
prescribed or permitted by the Insurance Department of the State of New
York.  These practices differ in some respects from generally accepted
accounting principles.  These financial statements do not include any
adjustments that might result from the differences.

                                LEGAL OPINIONS

Legal  matters  in  connection  with  the Contracts described herein are being
passed  upon  by  the law firm of Blazzard, Grodd & Hasenauer, P.C., Westport,
Connecticut.

                                 DISTRIBUTION

Cova Life Sales Company ("Life Sales") acts as the distributor.  Prior to June
1,  1995,  Cova Life Sales Company was known as Xerox Life Sales Company. Life
Sales is an affiliate of the Company.  The offering is on a continuous basis.
reductions or elimination will be unfairly discriminatory to any person.

                           PERFORMANCE INFORMATION

Total Return

From time to time, the Company may advertise performance data.  Such data will
show  the  percentage change in the value of an Accumulation Unit based on the
performance  of  an investment portfolio  over  a  period of time, usually a
calendar  year,  determined  by  dividing the increase (decrease) in value for
that unit by the Accumulation Unit value at the beginning of the period.

Any  such advertisement will include total return figures for the time periods
indicated  in  the  advertisement.  Such total return figures will reflect the
deduction of a 1.25% Mortality and Expense Risk Premium, a .15% Administrative
Expense  Charge,  the  investment  advisory  fee for the underlying investment
portfolio being advertised and any applicable Contract Maintenance Charges and
Withdrawal Charges.

The  hypothetical value of a Contract purchased for the time periods described
in  the advertisement will be determined by using the actual Accumulation Unit
values  for  an  initial $1,000 purchase payment, and deducting any applicable
Contract Maintenance Charges and any applicable Withdrawal Charge to arrive at
the  ending  hypothetical  value.    The  average  annual total return is then
determined by computing the fixed interest rate that a $1,000 purchase payment
would  have to earn annually, compounded annually, to grow to the hypothetical
value  at  the  end  of the time periods described.  The formula used in these
calculations is:

                                         n
                               P (1  + T)  =  ERV
<TABLE>
<CAPTION>
<S>  <C>  <C>
P    =  a hypothetical initial payment of $1,000
T    =  average annual total return
n    =  number of years
ERV  =  ending redeemable value at the end of the time periods
        used (or fractional portion thereof) of a hypothetical
        $1,000 payment made at the beginning of the time
        periods used.
</TABLE>


The  Company  may  also advertise performance data which will be calculated in
the same manner as described above but which will not reflect the deduction of
any  Withdrawal  Charge. The  deduction  of any Withdrawal Charge would reduce
any percentage increase or make greater any percentage decrease.

Owners  should  note  that the investment results of each investment portfolio
will  fluctuate  over time, and any presentation of the investment portfolio's
total  return  for  any period should not be considered as a representation of
what  an  investment  may  earn  or what an Owner's total return may be in any
future period.

Historical Unit Values

The  Company  may  also  show  historical  Accumulation Unit values in certain
advertisements  containing illustrations. These illustrations will be based on
actual Accumulation Unit values.

In  addition,  the  Company may distribute sales literature which compares the
percentage  change  in  Accumulation  Unit  values  for  any of the investment
portfolios  against  established  market indices such as the Standard & Poor's
500  Composite    Stock Price Index, the Dow Jones Industrial Average or other
management  investment  companies  which have investment objectives similar to
the investment portfolio    being    compared.    The  Standard & Poor's 500
Composite Stock Price Index is an unmanaged, unweighted average of 500 stocks,
the  majority   of  which  are  listed on the New York Stock Exchange. The Dow
Jones Industrial Average is an unmanaged, weighted average of thirty blue chip
industrial  corporations  listed  on  the  New  York  Stock Exchange. Both the
Standard    &    Poor's    500   Composite Stock Price Index and the Dow Jones
Industrial Average assume quarterly reinvestment of dividends.

Reporting Agencies

The Company  may  also distribute sales literature which compares the 
performance  of    the    Accumulation Unit values of the Contracts with the 
unit values of variable  annuities issued by other insurance companies. Such 
information will be  derived  from  the Lipper Variable Insurance Products 
Performance Analysis Service, the VARDS Report or from Morningstar.

The  Lipper  Variable  Insurance  Products  Performance  Analysis  Service  is
published by Lipper Analytical Services, Inc., a publisher of statistical data
which    currently    tracks  the  performance  of  almost  4,000  investment
companies.The rankings compiled by Lipper may or may not reflect the deduction
of  asset-based    insurance charges. The Company's sales literature utilizing
these rankings  will  indicate whether or not such charges have been deducted.
Where  the  charges have not been deducted, the sales literature will indicate
that if the charges had been deducted, the ranking might have been lower.

The  VARDS  Report is a monthly variable annuity industry analysis compiled by
Variable Annuity Research & Data Service of Roswell, Georgia and published  by
Financial  Planning  Resources, Inc. The VARDS rankings may or may not reflect
the  deduction  of asset-based insurance charges.  In addition, VARDS prepares
risk  adjusted  rankings,  which  consider the effects of market risk on total
return performance.  This type of ranking may address the question as to which
funds  provide  the highest total return with the least amount of risk.  Other
ranking  services  may  be  used as sources of performance comparison, such as
CDA/Weisenberger.

Morningstar rates a variable annuity against its peers with similar investment
objectives. Morningstar does not rate any variable annuity that has less than
three years of performance data.

Hypothetical Information - Money Market Fund

Although  the Accumulation Units which invest in the General American
Capital Company Money Market Fund and the Lord Abbett Series Fund, Inc.
Growth and Income Portfolio have no investment performance  history  as  yet,
each of these funds has been in existence for some time and consequently has an
investment performance history.  In order to demonstrate  how actual investment
experience of the Money Market Fund and the Growth and Income Portfolio affects
Accumulation Unit values,  hypothetical performance information was developed.
The  information is based upon the historical experience of the Money Market
Fund  and  is  for  the  periods  shown.  The  prospectus  contains a chart of
hypothetical information.

Future  performance  of  the  Money Market Fund and the Growth and Income
Portfolio will vary and the hypothetical results  shown  are  not  necessarily
representative  of  future  results.  Performance  for  periods ending after
those shown may vary substantially from the  examples  shown. The hypothetical
performance of the Money Market Fund and the Growth and Income Portfolio is
calculated  for  a  specified  period  of time by assuming an initial Purchase
Payment  of  $1,000  allocated  to  the  Portfolio.  There are  hypothetical
performance  figures  for  the Accumulation Units which reflect the insurance
charges  as  well  as  the  portfolio  expenses.  There are also hypothetical
performance  figures  for  the Accumulation Units which reflect the insurance
charges,  the contract maintenance charge, the portfolio expenses, and assume
that  you  make  a  withdrawal  at  the  end  of  the period and therefore the
withdrawal  charge  is  reflected.  The  percentage  increases (decreases) are
determined  by  subtracting the initial Purchase Payment from the ending value
and  dividing  the  remainder  by  the  beginning  value.    The  hypothetical
performance may also show figures when no withdrawal is assumed.

Hypothetical Information - Public Fund Performance

Lord,  Abbett  &  Co.  is  the  sub-adviser  for the Bond Debenture investment
portfolio.  This  portfolio  is  newly-organized and does not yet have its own
performance record.  However, it has the same investment objective and follows
substantially  the  same investment strategies as a mutual fund advised by the
same sub-adviser whose shares are sold to the public (Public Fund).

Set forth in the prospectus is the historical performance of this Public Fund.
Investors  should not consider this performance data as an indication of the
future  performance  of  this  portfolio.  The performance figures reflect the
deduction  of the historical fees and expenses paid by the Public Fund and not
those  to  be paid by the investment portfolio. The figures do not reflect the
deduction  of  the  insurance  charges  and  the contract maintenance charge. 
Investors  should  refer  to  the prospectus for the Contracts for information
pertaining  to  those  charges.  The results shown reflect the reinvestment of
dividends  and  distributions, and were calculated in the same manner that will
be used by the investment portfolio to calculate its own performance.

The  performance  of the Public Fund is commonly measured as total return.  An
average  annual  compounded  rate of return ("T") may be computed by using the
redeemable  value  at  the end of a specified period ("ERV") of a hypothetical
initial  investment  of  $1,000 ("P") over a period of time ("n") according to
the formula:
                                    n
                           P (1 + T) =  ERV

The  table  contained  in  the  prospectus  shows the average annualized total
returns  for  the fiscal year ended December 31, 1995, of a 1-year, 5-year and
10-year investment in the Public Fund.

In order  to  demonstrate  how  the  performance  of the Public Fund would 
affect Accumulation  Unit  values,  the  prospectus contains hypothetical
performance information.   In determining the hypothetical performance of the
Accumulation Units, the actual performance of the Public Fund was used.

The performance of the Accumulation Units will vary and the hypothetical 
results shown are not necessarily representative of future results.
Performance for periods  ending  after  those  shown  may vary substantially
from the examples shown.    The  performance  of  the   Accumulation Units is
calculated for the specified  period  of  time by assuming an initial Purchase
Payment of $1,000 allocated  to  the  investment  portfolio  and  a deduction 
of all charges and deductions.    The hypothetical performance figures for the
Accumulation Units assume  the deduction of the fees and expenses anticipated
to actually be paid by the investment portfolio, but use the actual performance
results of the Public Fund. There are hypothetical performance figures for the
Accumulation Units  which  reflect the insurance charges as well as the fees
and  expenses of the investment portfolio. There are also hypothetical 
performance figures  for  the Accumulation Units which reflect the insurance
charges, the contract  maintenance  charge, the withdrawal charge and the fees
and expenses of  the investment portfolio.   The percentage increases
(decreases) are determined by subtracting the initial Purchase Payment from
the ending value and dividing the remainder by the beginning value.

Hypothetical Information - Private Accounts

J.P.  Morgan  Investment  Management  Inc.  is  the sub-adviser for the Select
Equity,  Large  Cap  Stock,  Small  Cap  Stock,  and  Quality  Bond investment
portfolios. These portfolios are newly formed and have no performance history.
They  have  investment  objectives,  policies  and  strategies substantially
similar  to  those employed by the sub-adviser with respect to certain private
accounts  (Private  Accounts)  represented in the Active Equity Composite, the
Structured  Stock  Selection  Composite,  the  Small  Cap  Directly  Invested
Composite and the Public Bond Composite, respectively.  Thus the performance
information derived from these Private Accounts is deemed relevant to the 
investor.

Set  forth  in  the  prospectus  is  the  hypothetical performance information
derived  from  the  historical composite performance of these Private Accounts
included  in  the  Active  Equity  Composite,  the  Structured Stock Selection
Composite,  the  Small  Cap  Directly  Invested  Composite and the Public Bond
Composite.  Investors  should  not  consider  this  performance  data  as  an
indication  of the future performance of the comparable investment portfolios.
The actual composite performance figures of the Private Accounts are 
time-weighted rates  of  return which include all income and accrued income 
and realized and unrealized gains or losses, but do not reflect the deduction 
of investment advisory fees actually charged to the Private Accounts.

The  table  contained  in  the  prospectus  shows the average annualized total
returns  for  the fiscal year ended December 31, 1995, of a 1-year, 5-year and
10  year  (where  available) or since inception investment in the composite of
comparable  Private  Accounts  adjusted  to  reflect  the  deduction  of  the
investment  advisory fees and expenses which are anticipated to be paid by the
respective investment portfolios.

In  order to demonstrate how the actual investment experience of these Private
Accounts  would  affect  Accumulation  Unit values, the hypothetical composite
performance  information  was  developed.   The composite information is based
upon  the  performance  of  the composites of comparable Private Accounts with
substantially  similar  investment  objectives, policies and strategies as the
respective  portfolios  reduced  by  the investment advisory fees and expenses
which are anticipated to be paid by the respective investment portfolios.  The
hypothetical  performance  of  these  Accumulation  Units  is calculated for a
specified  period  of  time  by assuming an initial Purchase Payment of $1,000
allocated  to  the  investment  portfolios.  There are hypothetical performance
figures  for  the Accumulation Units  which  reflect the actual performance
results  of the composites of comparable Private Accounts, adjusted to reflect
the  deduction  of  the  fees  and  expenses  anticipated  to  be  paid by the
investment  portfolio  and  the  insurance charges. There are also hypothetical
performance  figures  for  the Accumulation Units which reflect the insurance
charges, the contract maintenance charge, the withdrawal charge and the actual
performance results of the composites of comparable Private Accounts, adjusted
to  reflect  the  deduction of the fees and expenses anticipated to be paid by
the  investment portfolio. The percentage increases (decreases) are determined
by subtracting the initial Purchase Payment from the ending value and dividing
the remainder by the beginning value.

The  performance  of  the  comparable investment portfolios may be at variance
from  the  composite performance of the Private Accounts because such accounts
are  not  mutual  funds  and  are  not subject to the various requirements and
limitations  applicable  to  mutual  funds under the Investment Company Act of
1940 and the Internal Revenue Code.

There  is  no  performance information for the International Equity Portfolio,
which is also  managed by  J.P.  Morgan  Investment Management Inc., in the
Prospectus.

The future performance of the investment portfolios will vary and the 
hypothetical results shown are not necessarily representative of future 
results.

                                  TAX STATUS

GENERAL

NOTE:  THE  FOLLOWING DESCRIPTION IS BASED UPON THE COMPANY'S UNDERSTANDING OF
CURRENT FEDERAL INCOME TAX LAW APPLICABLE TO ANNUITIES IN GENERAL. THE COMPANY
CANNOT  PREDICT  THE  PROBABILITY  THAT ANY CHANGES IN SUCH LAWS WILL BE MADE.
PURCHASERS  ARE  CAUTIONED  TO  SEEK  COMPETENT  TAX  ADVICE  REGARDING  THE
POSSIBILITY  OF SUCH CHANGES. THE COMPANY DOES NOT GUARANTEE THE TAX STATUS OF
THE CONTRACTS. PURCHASERS BEAR THE COMPLETE RISK THAT THE CONTRACTS MAY NOT BE
TREATED  AS  "ANNUITY  CONTRACTS"  UNDER FEDERAL INCOME TAX LAWS. IT SHOULD BE
FURTHER  UNDERSTOOD  THAT  THE FOLLOWING DISCUSSION IS NOT EXHAUSTIVE AND THAT
SPECIAL  RULES  NOT  DESCRIBED HEREIN MAY BE APPLICABLE IN CERTAIN
SITUATIONS. MOREOVER, NO ATTEMPT HAS BEEN MADE TO CONSIDER ANY APPLICABLE
STATE OR OTHER TAX LAWS.

Section  72  of the Code governs taxation of annuities in general. An Owner is
not  taxed  on increases in the value of a Contract until distribution occurs,
either  in  the  form  of  a lump sum payment or as annuity payments under the
Annuity Option selected. For a lump sum payment received as a total withdrawal
(total  surrender),  the recipient is taxed on the portion of the payment that
exceeds the cost basis of the Contract. For Non-Qualified Contracts, this cost
basis  is generally the purchase payments, while for Qualified Contracts there
may  be no cost basis. The taxable portion of the lump sum payment is taxed at
ordinary income tax rates.

For  annuity  payments,  a  portion  of each payment in excess of an exclusion
amount  is  includible  in  taxable  income. The exclusion amount for payments
based  on  a  fixed annuity option is determined by multiplying the payment by
the  ratio  that  the  cost  basis of the Contract (adjusted for any period or
refund feature) bears to the expected return under the Contract. The exclusion
amount  for  payments  based  on  a  variable  annuity option is determined by
dividing  the  cost  basis of the Contract (adjusted for any period certain or
refund guarantee) by the number of years over which the annuity is expected to
be  paid.  Payments  received  after  the  investment in the Contract has been
recovered    (i.e.    when  the  total  of  the  excludable  amount equals the
investment  in  the  Contract) are fully taxable. The taxable portion is taxed
at  ordinary  income   tax  rates.  For certain types of Qualified Plans there
may  be  no  cost basis  in  the  Contract within the meaning of Section 72 of
the Code. Owners, Annuitants and Beneficiaries under the Contracts should seek
competent financial advice about the tax consequences of any distributions.

The  Company  is taxed as a life insurance company under the Code. For federal
income  tax  purposes,  the Separate Account is not a separate entity from the
Company, and its operations form a part of the Company.

DIVERSIFICATION

Section  817(h)  of  the Code imposes certain diversification standards on the
underlying  assets  of  variable  annuity  contracts. The Code provides that a
variable  annuity  contract will not be treated as an annuity contract for any
period  (and  any  subsequent  period)  for  which the investments are not, in
accordance  with  regulations  prescribed  by  the  United  States  Treasury
Department  ("Treasury  Department"), adequately diversified. Disqualification
of    the   Contract as an annuity contract would result in the imposition of 
federal    income  tax  to the Owner with respect to earnings allocable to the
Contract  prior  to  the  receipt  of  payments  under  the Contract. The Code
contains a safe harbor provision which provides that annuity contracts such as
the  Contract  meet the diversification requirements if, as of the end of each
quarter,  the  underlying  assets  meet  the  diversification  standards for a
regulated  investment company and no more than fifty-five percent (55%) of the
total  assets  consist  of  cash,  cash  items, U.S. Government securities and
securities of other regulated investment companies.

On  March  2,  1989,  the  Treasury  Department  issued  Regulations  (Treas.
Reg.1.817-5),    which    established    diversification  requirements for the
investment  portfolios underlying variable contracts such as the Contract. The
Regulations  amplify  the  diversification requirements for variable contracts
set  forth in the Code and provide an alternative to the safe harbor provision
described above. Under the Regulations, an investment portfolio will be deemed
adequately  diversified  if:  (1)  no  more than 55% of the value of the total
assets of the portfolio is represented by any one investment; (2) no more than
70%  of  the  value of the total assets of the portfolio is represented by any
two  investments; (3) no more than 80% of the value of the total assets of the
portfolio is represented by any three investments; and (4) no more than 90% of
the  value  of  the  total  assets of the portfolio is represented by any four
investments.

The  Code  provides  that,  for  purposes  of  determining  whether or not the
diversification  standards  imposed  on  the  underlying  assets  of  variable
contracts  by  Section  817(h)  of the Code have been met, "each United States
government agency or instrumentality shall be treated as a separate issuer."

The   Company  intends that all investment portfolios underlying the Contracts
will  be  managed  in  such  a  manner as to comply with these diversification
requirements.

The  Treasury Department has indicated that the diversification Regulations do
not provide guidance regarding the circumstances in which Owner control of the
investments  of the Separate Account will cause the Owner to be treated as the
owner  of the assets of the Separate Account, thereby resulting in the loss of
favorable tax treatment for the Contract. At this time it cannot be determined
whether  additional  guidance  will  be  provided  and  what  standards may be
contained in such guidance.

The  amount  of  Owner  control  which  may be exercised under the Contract is
different  in some respects from the situations addressed in published rulings
issued  by  the  Internal Revenue Service in which it was held that the policy
owner  was  not the owner of the assets of the separate account. It is unknown
whether  these  differences,  such  as  the  Owner's ability to transfer among
investment  choices  or  the  number and type of investment choices available,
would  cause  the  Owner  to  be  considered as the owner of the assets of the
Separate  Account  resulting  in  the  imposition of federal income tax to the
Owner  with  respect to earnings allocable to the Contract prior to receipt of
payments under the Contract.

In  the  event any forthcoming guidance or ruling is considered to set forth a
new  position,  such  guidance  or  ruling  will  generally  be  applied  only
prospectively.  However,  if such ruling or guidance was not considered to set
forth  a new position, it may be applied retroactively resulting in the Owners
being  retroactively determined to be the owners of the assets of the Separate
Account.

Due  to the uncertainty in this area, the Company reserves the right to modify
the Contract in an attempt to maintain favorable tax treatment.

MULTIPLE CONTRACTS

The  Code  provides  that  multiple  non-qualified annuity contracts which are
issued within a calendar year to the same contract owner by one company or its
affiliates are treated as one annuity contract for purposes of determining the
tax consequences of any distribution. Such treatment may result in adverse tax
consequences  including  more  rapid  taxation of the distributed amounts from
such  combination  of  contracts. Owners should consult a tax adviser prior to
purchasing more than one non-qualified annuity contract in any calendar year.

CONTRACTS OWNED BY OTHER THAN NATURAL PERSONS

Under  Section 72(u) of the Code, the investment earnings on premiums for the 
Contracts  will  be taxed currently to the Owner if the Owner is a non-natural
person,  e.g.,  a  corporation    or  certain other entities.  Such Contracts 
generally  will  not be treated as annuities for federal income tax purposes. 
However,  this treatment is not applied to a Contract held by a trust or other
entity  as  an  agent  for a natural person nor to Contracts held by Qualified
Plans.    Purchasers should consult their own tax counsel or other tax adviser
before purchasing a Contract to be owned by a non-natural person.

TAX TREATMENT OF ASSIGNMENTS

An  assignment  or  pledge of a Contract may be a taxable event. Owners should
therefore  consult competent tax advisers should they wish to assign or pledge
their Contracts.

INCOME TAX WITHHOLDING

All  distributions  or  the  portion  thereof which is includible in the gross
income  of the Owner are subject to federal income tax withholding. Generally,
amounts  are  withheld from periodic payments at the same rate as wages and at
the rate of 10% from non-periodic payments. However, the Owner, in most cases,
may  elect  not  to  have  taxes  withheld  or  to  have withholding done at a
different rate.

Effective  January  1,  1993,  certain  distributions  from  retirement  plans
qualified  under  Section  401  or  Section  403(b) of the Code, which are not
directly  rolled  over  to  another  eligible  retirement  plan  or individual
retirement  account  or  individual  retirement  annuity,  are  subject  to  a
mandatory  20%  withholding  for  federal  income  tax.  The  20%  withholding
requirement  generally  does  not apply to: a) a series of substantially equal
payments  made  at  least  annually  for the life or life expectancy  of  the 
participant    or joint and last survivor expectancy of the participant  and a
designated  beneficiary  or for a specified period  of  10  years  or more; or
b)  distributions  which are required minimum distributions; or c) the portion
of the distributions not includible in gross income (i.e. returns of after-tax
contributions).    Participants  should consult their own tax counsel or other
tax adviser regarding withholding requirements.

TAX TREATMENT OF WITHDRAWALS - NON-QUALIFIED CONTRACTS

Section  72  of  the  Code  governs  treatment  of  distributions from annuity
contracts.  It  provides  that  if  the  Contract  Value exceeds the aggregate
purchase  payments  made, any amount withdrawn will be treated as coming first
from  the  earnings  and  then, only after the income portion is exhausted, as
coming  from the principal. Withdrawn earnings are includible in gross income.
It  further provides that a ten percent (10%) penalty will apply to the income
portion  of any premature distribution. However, the penalty is not imposed on
amounts  received:  (a)  after  the  taxpayer reaches age 59 1/2; (b) after
the death  of the Owner; (c) if the taxpayer is totally disabled (for this 
purpose disability  is as defined in Section 72(m)(7) of the Code); (d) in a 
series of substantially  equal  periodic payments made not less frequently 
than annually for  the  life (or life expectancy) of the taxpayer or for the 
joint lives (or joint life expectancies) of the taxpayer and his or her 
Beneficiary; (e) under an  immediate  annuity;  or  (f) which are allocable to 
purchase payments made prior to August 14, 1982.

The above information does not apply to Qualified Contracts. However, separate
tax  withdrawal  penalties  and  restrictions  may  apply  to  such  Qualified
Contracts.  (See  "Tax Treatment of Withdrawals - Qualified Contracts" below.)

QUALIFIED PLANS

The Contracts offered herein may also be used as Qualified Contracts.  Owners,
Annuitants and Beneficiaries are cautioned that benefits under a Qualified
Contract may be subject to the terms and conditions of the plan regardless
of the terms and conditions of the Contracts issued pursuant to the plan.
The following discussion of Qualified Contracts is not exhaustive and is for
general informational purposes only.  The tax rules regarding Qualified
Contracts are very complex and will have differing applications depending
on individual facts and circumstances.  Each purchaser should obtain competent
tax advice prior to purchasing Qualified Contracts.

Qualified Contracts include special provisions restricting Contract provisions
that may otherwise be available as described herein.  Generally, Qualified
Contracts are not transferable except upon surrender or annuitization.


On July  6, 1983, the Supreme Court decided in Arizona Governing Committee v.
Norris that  optional  annuity benefits provided under an employer's deferred
compensation  plan could not, under Title VII of the Civil Rights Act of 1964,
vary  between  men  and women. Qualified Contracts will utilize annuity tables
which do not differentiate on the  basis  of  sex.  Such  annuity  tables
will also be available for use in connection with certain non-qualified
deferred compensation plans.


Section  408(b)  of  the Code permits eligible individuals to contribute to an
individual  retirement  program  known  as  an Individual Retirement Annuity
(IRA).  THE CONTRACTS ARE NOT AVAILABLE AS QUALIFIED CONTRACTS UNTIL AN IRA
ENDORSEMENT IS APPROVED BY THE STATE OF NEW YORK INSURANCE DEPARTMENT.  
Under  applicable limitations, certain amounts may be contributed to
an IRA which will be deductible from the individual's gross income. These IRAs
are  subject to limitations on eligibility, contributions, transferability and
distributions.  (See  "Tax  Treatment  of  Withdrawals  - Qualified Contracts"
below.)  Under  certain  conditions,  distributions  from other IRAs and other
Qualified Plans may be rolled over or transferred on a tax-deferred basis into
an  IRA.  Sales  of  Contracts  for  use  with  IRAs  are  subject  to special
requirements  imposed  by  the  Code,  including  the requirement that certain
informational  disclosure  be  given  to persons desiring to establish an IRA.
Purchasers  of  Contracts  to  be qualified as Individual Retirement Annuities
should  obtain competent tax advice as to the tax treatment and suitability of
such an investment.


TAX TREATMENT OF WITHDRAWALS - QUALIFIED CONTRACTS

Section 72(t) of the Code imposes a 10%  penalty  tax on  the  taxable
portion of any distribution from qualified retirement  plans,  including
Contracts  issued  and  qualified  under Code Section 408(b)(Individual 
Retirement Annuities). To the  extent amounts are not includible  in
gross income because they have been rolled  over  to  an IRA or to 
another eligible Qualified Plan, no tax penalty will  be  imposed.  
The  tax  penalty    will  not  apply  to  the  following distributions:
(a)  if distribution is made on or after the date on which the Annuitant
reaches   age 59 1/2; (b) distributions following  the  death or disability
of the Annuitant (for  this  purpose disability is as defined in Section
72(m)(7) of the Code); or (c) distributions that are  part  of substantially 
equal periodic payments made not less  frequently than annually for  the
life (or life expectancy) of the Annuitant or the joint lives (or joint 
life expectancies) of the Annuitant and his or her designated Beneficiary.  

Generally,  distributions  from  a  qualified plan must commence no later than
April  1 of the calendar year following the year in which the employee attains
age 70 1/2. Required distributions must be over a period not exceeding the 
life expectancy  of  the  individual or the joint lives or life expectancies of
the individual  and  his  or  her  designated beneficiary. If the required 
minimum distributions  are not made, a 50% penalty tax is imposed as to the 
amount not distributed.  In addition, distributions in excess of $150,000 per 


                              ANNUITY PROVISIONS

VARIABLE ANNUITY

A  variable  annuity  is  an  annuity  with  payments  which:    (1)  are  not
predetermined  as  to  dollar amount; and (2) will vary in amount with the net
investment  results of the applicable  investment portfolio(s) of the Separate
Account.  At the Annuity Date, the Contract Value in each investment portfolio
will be applied to the applicable Annuity Tables.  The Annuity Table used will
depend  upon  the Annuity Option chosen.  If, as of the Annuity Date, the then
current  Annuity  Option rates applicable to this class of Contracts provide a
first  Annuity  Payment  greater than guaranteed under the same Annuity Option
under  this  Contract, the greater payment will be made.  The dollar amount of
Annuity Payments after the first is determined as follows:

<TABLE>
<CAPTION>
<S>  <C>
(1)  the dollar amount of the first Annuity Payment is divided by the
     value of an Annuity Unit as of the Annuity Date.  This
     establishes the number of Annuity Units for each monthly
     payment. The number of Annuity Units remains fixed during the
     Annuity Payment period.

(2)  the fixed number of Annuity Units is multiplied by the Annuity
     Unit value for the last Valuation Period of the month preceding
     the month for which the payment is due.  This result is the
     dollar amount of the payment.
</TABLE>



The  total  dollar  amount  of each Variable Annuity Payment is the sum of all
investment portfolios'  Variable  Annuity  Payments reduced by the applicable
Contract Maintenance Charge.

FIXED ANNUITY

A  fixed  annuity is a series of payments made during the Annuity Period which
are  guaranteed  as  to  dollar amount by the Company and do not vary with the
investment  experience  of the Separate Account.  The General Account Value on
the  day  immediately preceding the Annuity Date will be used to determine the
Fixed  Annuity  monthly  payment.    The first monthly Annuity Payment will be
based  upon  the  Annuity  Option  elected  and the appropriate Annuity Option
Table.

ANNUITY UNIT

The  value  of  an Annuity Unit for each Investment Portfolio  was arbitrarily
set initially at $10.  This was done when the first investment portfolio shares
were purchased.  The investment portfolio Annuity Unit value at the end of any
subsequent  Valuation  Period  is  determined  by  multiplying  the investment
portfolio Annuity Unit value for the immediately preceding Valuation Period by
the product of (a) the Net Investment Factor for the day for which the Annuity
Unit value is being calculated, and (b) 0.999919.

NET INVESTMENT FACTOR

The  Net  Investment  Factor  for  any investment portfolio for any Valuation
Period is determined by dividing:

<TABLE>
<CAPTION>
<S>  <C>

(a)  the Accumulation Unit value as of the close of the current
     Valuation Period, by

(b)  the Accumulation Unit value as of the close of the immediately
     preceding Valuation Period.
</TABLE>



The Net Investment Factor may be greater or less than one, as the Annuity Unit
value may increase or decrease.

MORTALITY AND EXPENSE GUARANTEE

The  Company  guarantees  that the dollar amount of each Annuity Payment after
the  first  Annuity Payment will not be affected by variations in mortality or
expense experience.

                             FINANCIAL STATEMENTS

The financial statements of the Company included herein should be
considered  only  as  bearing  upon  the  ability  of  the Company to meet its
obligations under the Contracts.



FIRST COVA LIFE INSURANCE
COMPANY

Statutory Financial Statements
December 31, 1995, 1994 and 1993

(With Independent Auditors' Report Thereon)











                        INDEPENDENT AUDITORS' REPORT



The Board of Directors
First Cova Life Insurance Company:


We  have  audited  the  accompanying statutory statements of admitted assets, 
liabilities,  and  capital  stock  and  surplus  of  First Cova Life Insurance
Company as of December 31, 1995 and 1994, and the related statutory statements
of  operations, capital stock and surplus, and cash flow for each of the years
in  the  three  year period ended December 31, 1995. These statutory financial
statements  are  the  responsibility  of  the  Company's  management.  Our
responsibility  is  to  express  an  opinion  on  these  statutory  financial
statements based on our audits.

We  conducted  our  audits  in  accordance  with  generally  accepted auditing
standards.    Those  standards  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.  An audit
also  includes  assessing  the  accounting  principles  used  and  significant
estimates  made  by  management,  as  well as evaluating the overall financial
statement  presentation. We believe that our audits provide a reasonable basis
for our opinion.

As  described  in  note  2,  the  accompanying  financial statements have been
prepared  in  conformity  with accounting practices prescribed or permitted by
the State of New York Department of Insurance.  These practices differ in some
respects  from  generally  accepted  accounting  principles.  Accordingly, the
financial statements referred to above are not intended to present, and in our
opinion  do not present fairly, the financial position, results of operations,
and cash flow in conformity with generally accepted accounting principles.

Also,  in  our  opinion,  the  financial  statements referred to above present
fairly,  in  all  material  respects,  the  admitted  assets, liabilities, and
capital  stock and surplus of First Cova Life Insurance Company as of December
31,  1995  and  1994,  and the results of its operations and its cash flow for
each  of  the  years  in the three-year period ended December 31, 1995, on the
basis of accounting described in note 2.





April 15, 1996






FIRST COVA LIFE INSURANCE COMPANY

Statutory Statements of Admitted Assets, Liabilities,
and Capital Stock and Surplus

December 31, 1995 and 1994

<TABLE>

<CAPTION>



ADMITTED ASSETS                                                1995          1994
- ---------------------------------------------------------  ------------  ------------
<S>                                                        <C>           <C>

Bonds                                                      $154,785,930  163,744,844 
Mortgage loans on real estate                                10,059,682            - 
Policy loans                                                 16,922,627   15,645,926 
Cash on hand and on deposit                                      21,446     (183,927)
Short-term investments                                        3,119,160    6,971,000 
                                                           ------------  ------------

Total cash and investments                                  184,908,845  186,177,843 

Federal income tax recoverable                                        -      361,694 
Investment income due and accrued                             2,584,922    3,191,777 
Other assets                                                      2,696           13 
                                                                         ------------

Total admitted assets                                      $187,496,463  189,731,327 
                                                           ------------  ------------

LIABILITIES AND CAPITAL STOCK AND SURPLUS
- ---------------------------------------------------------                            

Aggregate reserve for life policies and annuity contracts   159,232,113  157,321,533 
Supplementary contracts without life contingencies               25,347            - 
Life policy and annuity contract claims                         296,837      157,134 
General expenses due or accrued                                  47,586       95,961 
Taxes, licenses, and fees due or accrued
     excluding federal income taxes                             233,343      440,158 
Federal income taxes                                             45,000            - 
Remittances and items not allocated                                  62       10,094 
Interest maintenance reserve                                  1,407,616    5,844,332 
Asset Valuation Reserve                                       1,185,008      830,336 
Payable to parent, subsidiaries, and affiliates                  58,912       11,208 
Reinsurance payable                                           3,161,595    2,308,667 
Checks outstanding                                              274,310            - 
                                                           ------------  ------------

Total liabilities                                           165,967,729  167,019,423 
                                                           ------------  ------------

Common capital stock, $10 par value.
  Authorized 200,000 shares; issued
  and outstanding 200,000 shares                              2,000,000    2,000,000 
Gross paid-in and contributed surplus                        11,501,272   10,501,272 
Unassigned surplus                                            8,027,462   10,210,632 

Total capital stock and surplus                              21,528,734   22,711,904 
                                                           ------------  ------------

Total liabilities and capital stock and surplus            $187,496,463  189,731,327 
                                                           ------------  ------------
</TABLE>


See accompanying notes to statutory financial statements

FIRST COVA LIFE INSURANCE COMPANY

Statutory Statements of Operations

Years ended December 31, 1995, 1994 and 1993

<TABLE>

<CAPTION>



                                                      1995         1994         1993
                                                  ------------  -----------  -----------
<S>                                               <C>           <C>          <C>

Income:
  Premium and annuity considerations              $   126,602   19,259,281   136,375,300

  Considerations for supplementary contracts
     without life contingencies                        32,526            -             -
  Net investment income                            12,526,475   14,267,469    10,586,167
  Amortization of interest maintenance
     reserve                                         (210,681)     278,726       397,801
                                                  ------------  -----------             

Total                                              12,474,922   33,805,476   147,359,268
                                                  ------------  -----------             

Expense:
  Death benefits                                    2,101,255    1,571,941     1,064,163
  Annuity benefits                                    359,487       46,038             -
  Surrender benefits and other fund withdrawals     9,184,900    4,448,864     1,821,775
  Interest on policy or contract funds                  9,097        6,143         2,385
  Increase in aggregate reserves for life
     policies and annuity contracts                 1,910,580   24,000,789   133,320,744
  Payment on supplementary contracts without
     life contingencies                                 5,838            -             -
  Increase in reserve for supplementary
     contracts without life contingencies              25,347            -             -
  Commissions and expense allowances on
     reinsurance assumed                              439,112      555,205       213,390
  Commissions on premiums and annuity
     considerations                                     2,460      658,827       175,670
  General insurance expenses                          664,633    1,057,081       613,735
  Insurance, taxes, licenses, and fees,
     excluding federal income taxes                   810,899      473,845       308,103
                                                  ------------  -----------  -----------

Total                                              15,513,608   32,818,733   137,519,965
                                                  ------------  -----------  -----------

Income (loss) from operations before federal
      income taxes and realized capital gains      (3,038,686)     986,743     9,839,303

Federal income tax expense (benefit),
     excluding tax on capital gains                (1,006,592)  (1,045,049)    1,602,659
                                                  ------------  -----------  -----------

Net gain (loss) from operations before
     realized capital gains                        (2,032,094)   2,031,792     8,236,644
                                                  ------------  -----------  -----------

Realized capital gains (losses) (net of tax
     benefit of $3,509,040 in 1995, tax
     expense of $122,826 in 1994, and tax
     expense of $3,607,541 in 1993 and net
     of amounts transferred to the IMR of
     $(4,647,397), $162,816 and $6,358,041
     in 1995, 1994 and 1993, respectively)                  -            -             -
                                                  ------------  -----------  -----------

Net income (loss)                                 $(2,032,094)   2,031,792     8,236,644
                                                  ------------  -----------  -----------
</TABLE>



See accompanying notes to statutory financial statements

FIRST COVA LIFE INSURANCE COMPANY

Statutory Statements of Capital Stock and Surplus

Years ended December 31, 1995, 1994 and 1993

<TABLE>

<CAPTION>



                                                  1995         1994         1993
                                              ------------  -----------       
<S>                                           <C>           <C>          <C>

Common capital stock - balance at beginning
     and end of year                          $ 2,000,000    2,000,000    2,000,000 
                                              ------------  -----------  -----------

Gross paid-in and contributed surplus:
     Balance at beginning of year              10,501,272   10,501,272    4,000,000 
     Capital contribution                       1,000,000            -    6,501,272 
                                              ------------  -----------  -----------

     Balance at end of year                    11,501,272   10,501,272   10,501,272 
                                              ------------  -----------  -----------

Unassigned surplus:
     Balance at beginning of year              10,210,632    8,498,465      906,742 
     Net income (loss)                         (2,032,094)   2,031,792    8,236,644 
     Change in non-admitted assets                203,596       98,589     (302,185)
     Change in Asset Valuation Reserve           (354,672)    (418,214)    (342,736)
                                              ------------  -----------             

     Balance at end of year                     8,027,462   10,210,632    8,498,465 
                                              ------------  -----------             

Total capital stock and surplus               $21,528,734   22,711,904   20,999,737 
                                              ------------  -----------  -----------
</TABLE>



See accompanying notes to statutory financial statements.

FIRST COVA LIFE INSURANCE COMPANY

Statutory Statements of Cash Flow

Years ended December 31, 1995, 1994 and 1993

<TABLE>

<CAPTION>



                                               1995          1994          1993
                                           -------------  -----------  ------------
<S>                                        <C>            <C>          <C>

Premium and annuity considerations         $    126,602   19,259,281   136,375,300 
Other premiums, considerations, and
  deposits                                       32,526            -             - 
Investment income received, excluding
  realized gains/losses and net of
  investment expenses                        13,036,731   14,540,436     6,052,977 
                                           -------------  -----------  ------------

                                             13,195,859   33,799,717   142,428,277 
                                           -------------  -----------              

Life and accident and health claims paid      1,955,156    1,541,350       944,017 
Surrender benefits and other fund
  withdrawals paid                            9,184,900    4,448,864     1,821,775 
Other benefits to policyholders,
  primarily annuity benefits                    380,819       45,783         2,385 
Commissions, other expenses, and taxes
  paid, excluding Federal income tax          1,169,881    2,637,951       936,159 
Federal income taxes paid (recovered),
  excluding tax on capital gains             (1,413,286)    (472,742)    1,392,047 
Net increase in policy loans and
  premium notes                               1,276,701    2,081,756    13,564,170 

                                             12,554,171   10,282,962    18,660,553 
                                           -------------  -----------  ------------

Net cash from operations                        641,688   23,516,755   123,767,724 
                                           -------------  -----------  ------------

Proceeds from bond sales                    156,912,941   54,622,631    70,194,768 
Proceeds from mortgage loans                    111,873            -             - 
Net gains/(losses) on cash and
  short-term investments                        (19,990)           -         7,988 
Taxes recovered (paid) on capital
  losses (gains)                              2,526,724     (208,136)   (3,487,953)
Capital and surplus paid-in                   1,000,000            -     6,501,272 
Other cash provided                           1,378,538    1,144,173     3,287,422 
                                           -------------  -----------              

Total investments proceeds and other
  cash provided                             161,910,086   55,558,668    76,503,497 
                                           -------------  -----------  ------------

Cost of bonds acquired                      156,014,905   77,674,404   199,556,033 
Cost of mortgage loans acquired              10,170,620            -             - 
Other cash applied                               12,716    2,002,738       265,004 
                                           -------------  -----------  ------------

Total investments acquired and other
  cash applied                              166,198,241   79,677,142   199,821,037 
                                           -------------  -----------  ------------

Net change in cash and short-term
  investments                              $ (3,646,467)    (601,719)      450,184 

Cash and short-term investments at
  beginning of year                           6,787,073    7,388,792     6,938,608 
                                           -------------  -----------  ------------

Cash and short-term investments at
  end of year                              $  3,140,606    6,787,073     7,388,792 
                                           -------------  -----------  ------------
</TABLE>



See accompanying notes to statutory financial statements





FIRST COVA LIFE INSURANCE COMPANY

Notes to Statutory Financial Statements

December 31, 1995, 1994 and 1993

(1)  COMPANY OWNERSHIP AND NATURE OF BUSINESS

     COMPANY OWNERSHIP

The  Company  is  a  wholly  owned  subsidiary of Cova Financial Services Life
Insurance Company (CFSLIC).  On June 1, 1995, a subsidiary of General American
Life  Insurance  Company (GALIC), a Missouri domiciled life insurance company,
purchased  the  Companys  parent and its affiliates from their previous owner,
Xerox  Financial  Services  Incorporated  (XFSI), a wholly owned subsidiary of
Xerox  Corporation,  for  approximately  $106.1 million in cash and additional
future contingent consideration.  Following the acquisition, the Companys name
changed  from  First Xerox Life Insurance Company to First Cova Life Insurance
Company.

     NATURE OF BUSINESS

The  Company is licensed to do business in the state of New York.  The Company
markets  and services single premium deferred annuities.  Most of the policies
issued present no significant mortality nor longevity risk to the Company, but
rather  represent  investment  deposits  by the policyholders.  Life insurance
policies  provide  policy beneficiaries with mortality benefits amounting to a
multiple, which declines with age, of the original premium.

Under  the deferred annuity contracts, interest rates credited to policyholder
deposits are guaranteed by the Company for periods from one to five years, but
in  no  case  may  renewal  rates  be  less  than  3%.  The Company may assess
surrender  fees  against  amounts  withdrawn prior to scheduled rate reset and
adjust  account  values  based  on current crediting rates.  Policyholders may
also incur certain Federal income tax penalties on withdrawals.

Approximately  99%  of  the  Companys  sales  have  been  through two specific
distributors,  Dime  Agency  and Advest Balanced Capital during 1993, 1994 and
1995.

(2)  BASIS OF PRESENTATION

The  accompanying  statutory  financial  statements  have  been  prepared  in
conformity  with accounting practices prescribed or permitted by the Insurance
Department  of  the  State  of  New  York,  which  is a comprehensive basis of
accounting  other  than  generally accepted accounting principles.  Prescribed
statutory  accounting  practices  include state laws, regulations, and general
administrative  rules,  as  well  as a variety of publications of the National
Association of Insurance Commissioners (the Association).  Permitted statutory
accounting  practices  encompass  all  accounting  practices  that  are  not
prescribed; such practices differ from state to state, may differ from company
to  company  within  a  state,  and  may  change  in the future.  All material
transactions  recorded  by  the  Company  during  1995,  1994  and 1993 are in
conformity with prescribed practices.

In  preparing  the  statutory  financial statements, management is required to
make  estimates and assumptions that affect the reported amounts of assets and
liabilities  and  disclosures  of  contingent assets and liabilities as of the
date  of  the  balance sheet and revenues and expenses for the period.  Actual
results could differ significantly from those estimates.  Investment valuation
is most affected by the use of estimates and assumptions.

The  market  value  of  the  Companys  investments is subject to the risk that
interest  rates  will change and cause a temporary increase or decrease in the
liquidation  value  of  debt  securities.   To the extent that fluctuations in
interest rates cause the cash
flow  of assets and liabilities to change, the Company might have to liquidate
assets  prior to their maturity and recognize a gain or a loss.  Interest rate
exposure  for  the  investment  portfolio  is  managed through asset/liability
management techniques
(Continued)
FIRST COVA LIFE INSURANCE COMPANY

Notes to Statutory Financial Statements


which  attempt  to  control the risks presented by differences in the probable
cash  flows  and  reinvestment  of  assets  with  the timing of crediting rate
changes  in  the  Companys  policies  and contracts.  Changes in the estimated
prepayments of mortgage-backed securities also may cause retrospective changes
in  the  amortization period of such securities and the related recognition of
income.

(3)  BASIS OF VALUATION AND INCOME RECOGNITION OF INVESTED ASSETS

Asset values are generally stated as follows:

Bonds  not  backed  by  other  loans  are  valued  at amortized cost using the
interest method.

Loan-backed  bonds,  included  in  bonds,  are  valued  at  amortized  cost.
Amortization  of the discount or premium from the purchase of these securities
is  recognized using a level-yield method which considers the estimated timing
and amount of prepayments of the underlying mortgage loans.  Actual prepayment
experience is periodically reviewed and effective yields are recalculated when
differences  arise  between  the  prepayments  originally  anticipated and the
actual  prepayments received and currently anticipated.  When such differences
occur,  the  net  investment  in  the  mortgage-backed bond is adjusted to the
amount  that would have existed had the new effective yield been applied since
the  acquisition of the bond with a corresponding charge or credit to interest
income (the retrospective method).

Mortgage  loans  and policy loans are stated at the aggregate unpaid principal
value.    Short-term investments are carried at cost which approximates market
value.

Investment  income is recorded when earned.  Realized capital gains and losses
on  the  sales of investments are determined on the basis of specific costs of
investments and are credited or charged to income net of federal income taxes.

(4)  REVENUE AND EXPENSE RECOGNITION

Premiums  and  annuity considerations are credited to revenue when collected. 
Expenses,  including  acquisition costs related to acquiring new business, are
charged to operations as incurred.

(5)  ASSET VALUATION RESERVE AND INTEREST MAINTENANCE RESERVE

Life  insurance companies are required to establish an Asset Valuation Reserve
(AVR)  and  an  Interest  Maintenance  Reserve  (IMR).  The AVR provides for a
standardized  statutory  investment  valuation  reserve  for  bonds, preferred
stocks,  short-term  investments,  mortgage loans, common stocks, real estate,
and  other invested assets.  The IMR is designed to defer net realized capital
gains  and  losses  presumably resulting from changes in the level of interest
rates  in  the market and to amortize them into income over the remaining life
of the bond or mortgage loan sold.  The IMR represents the unamortized portion
not yet taken into income.








FIRST COVA LIFE INSURANCE COMPANY

Notes to Statutory Financial Statements


(6)  FEDERAL INCOME TAXES

Federal  income  taxes  are  charged  to  operations  based  on income that is
currently  taxable.  No charge to operations is made nor liability established
for  the  tax  effect  of  timing  differences between financial reporting and
taxable  income.    The  Company  will  file a consolidated federal income tax
return  for  the  first five months of 1995 with the Company's former ultimate
owner,  Xerox  Corporation,  a  New  York  corporation,  along  with  Xerox
Corporation's other eligible subsidiaries.

For  the  last  seven  months  of  1995,  the Company will file a consolidated
federal income tax return with its parent company, CFSLIC.

The  method  of  allocation between the companies for the first five months of
1995,  as  well  as  for  the  last  seven months, are both subject to written
agreement, approved by the Board of Directors.  Allocation is to be based upon
separate  return  calculations,  adjusted  for  any  tax deferred intercompany
transactions,  with current credit for net losses to the extent recoverable in
the  consolidated  return.    Intercompany  tax balances are to be settled not
later than thirty days after related returns are filed.

Amounts  payable  or  recoverable  related  to periods before June 1, 1995 are
subject  to  an indemnification agreement with Xerox Corporation which has the
effect  that  the  Company is not at risk for any income taxes nor entitled to
recoveries related to those periods.

The  actual  federal income tax expense differed from the expected tax expense
computed  by  applying  the  U.S. federal statutory rate to the 1995, 1994 and
1993  net  gain  from operations before federal income taxes as follows (000's
omitted):
<TABLE>

<CAPTION>

                                              1995              1994             1993


<S>                                       <C>       <C>     <C>       <C>       <C>       <C>

Computed expected tax (benefit) expense   $(1,064)   35.0%  $   345      35.0%  $ 3,444    35.0%
Tax basis reserve adjustment                  847   (27.9)       80       8.1        38     0.4 
IMR amortization                               74    (2.4)      (98)     (9.9)     (139)   (1.4)
Proxy tax on insurance acquisition costs     (455)   15.0         1        .1       410     4.2 
Adjustment for prior years                      -       -      (444)    (45.0)        -       - 
Intangible Amortization                      (126)    4.1         -         -         -       - 
Tax-exempt income, net                          -       -      (963)    (97.7)        -       - 
Coinsurance from affiliate                      -       -         -         -    (2,093)  (21.3)
Other                                        (283)    9.3        34       3.5       (57)   (0.6)
                                          $(1,007)   33.1%  $(1,045)  (105.9)%  $ 1,603    16.3%
                                          ========  ======  ========  ========  ========  ======
</TABLE>



The  Budget    Reconciliation Act of 1990 requires life insurers to capitalize
and amortize a "proxy" amount of policy acquisition  costs  beginning in 1990.
  This  proxy amount is based on a percentage of the life insurance  company's
premium income and not on actual policy acquisition costs.



FIRST COVA LIFE INSURANCE COMPANY

Notes to Statutory Financial Statements


(7)  INFORMATION CONCERNING PARENT AND AFFILIATES

The  Company was organized under the laws of the State of New York on December
31,  1992 and became licensed to do business in the State of New York on March
12,  1993.  The Company is a wholly owned subsidiary of CFSLIC (formerly Xerox
Financial Services Life Insurance Company), a Missouri life insurance company.
 On December 31, 1992 Xerox Financial Services Life Insurance Company acquired
Wausau  Underwriters  Life  Insurance  Company  (Wausau  Life),  a  stock life
insurance  company  organized  under  the  laws  of the state of Wisconsin and
licensed  to  transact life insurance in Wisconsin and New York.  On April 16,
1993  Wausau  Life  was  merged  into  the  Company,  with  the Company as the
surviving corporation.

The  Company has entered into a service agreement and an investment accounting
service  agreement with its parent, CFSLIC.  The Company has also entered into
an  investment  services agreement with General American Investment Management
Company,  a  Missouri corporation and an affiliate of the Company, pursuant to
which  the  Company  receives  investment  advice.    Under  the  terms of the
agreements, the companies (Service Providers) perform various services for the
Company  which  include  investment,  underwriting,  claims,  and  certain
administrative  functions.    The  Service  Providers are reimbursed for their
services.    Expenses  and fees paid to affiliated companies during 1995, 1994
and 1993 were $349,771, $348,262 and $344,896, respectively.

(8)  CAPITAL STOCK AND SURPLUS RESTRICTIONS

The  amount  of  dividends  which  can  be paid by State of New York insurance
companies  to  shareholders  is  subject  to  prior  approval of the Insurance
Commissioner.   There have been no other restrictions placed on the unassigned
surplus funds.

(9)  FAIR VALUE OF FINANCIAL INSTRUMENTS

Statement  of  Financial Accounting Standards No. 107, "Disclosures About Fair
Value  of  Financial  Instruments"  (SFAS  107), extends fair value disclosure
practices  with  regard to financial instruments, both assets and liabilities,
for  which  it  is  practical  to  estimate fair value.  In cases where quoted
market  prices  are  not readily available, fair values are based on estimates
that use present value or other valuation techniques.

These techniques are significantly affected by the assumptions used, including
the  discount  rate  and  estimates of future cash flows.  Although fair value
estimates  are  calculated  using  assumptions  that  management  believes are
appropriate,  changes  in  assumptions  or market conditions could cause these
estimates  to  vary  materially.    In  that  regard,  the  derived fair value
estimates cannot be substantiated by comparison to independent markets and, in
many  cases,  could  not  be  realized  in  the  immediate  settlement  of the
instruments.    SFAS  107  excludes  certain  financial  instruments  and  all
nonfinancial  instruments  from its disclosure requirements.  Accordingly, the
aggregate  fair  value amounts presented do not represent the underlying value
of the Company.

The  following  methods and assumptions were used by the Company in estimating
its fair value disclosures for financial instruments:





FIRST COVA LIFE INSURANCE COMPANY

Notes to Statutory Financial Statements


      CASH AND CASH EQUIVALENTS, SHORT-TERM INVESTMENTS AND ACCRUED INVESTMENT
INCOME:

The  carrying  value  amounts  reported  in  the  balance  sheets  for  these
instruments approximate their fair values.

     INVESTMENT SECURITIES (INCLUDING MORTGAGE-BACKED SECURITIES):

Fair  value for bonds are based on quoted market prices, where available.  For
bonds  not  actively  traded,  fair values are estimated using values obtained
from  independent pricing services.  In some cases, such as private placements
and  certain  mortgage-backed  securities,  fair  values  are  estimated  by
discounting  expected future cash flows using a current market rate applicable
to  the  yield, credit quality, and maturity of the investments.  (See note 11
for  fair  value  disclosures).    Fair  values  for  mortgages  are  based on
management  estimates  and  incorporate  independent  appraisals of underlying
property.  As of December 31, 1995, fair value of the Company's mortgage loans
approximate the carrying value.

     INVESTMENT CONTRACTS:

The  Companys  policy  contracts require the beneficiaries commence receipt of
payments  by the later of age 85 or 10 years after purchase, and substantially
all  permit  earlier  surrenders,  generally subject to fees and adjustments. 
Fair  values  for the Companys liabilities under investment type contracts are
estimated  as  the amount payable on demand.  As of December 31, 1995 the cash
surrender  value  of  policyholder  funds  on deposit was $155,449,472 and the
carrying value was $159,232,113.

(10)  LIFE AND ANNUITY ACTUARIAL RESERVES

There are no deferred fractional premiums on any policies sold or currently in
force.  There  are no premiums beyond the date of death. There are no required
reserves  for  the waiver of deferred fractionals or refund of premiums beyond
the date of death.

Substandard policies are valued using a modification of the standard valuation
tables  based  on  the  substandard rating. The modification is 25% additional
mortality increase of the standard table for each table rating.

As  of  December 31, 1995, the Company had no insurance in force for which the
gross  premiums  were  less  than  the  net premiums according to the standard
valuation set by the State of New York.

The  tabular  interest  has  been  determined  from  the  basic  data  for the
calculation of policy reserves.

Tabular interest for funds not involving life contingencies for each valuation
rate  and  contractual  guaranteed rate was determined as the statutory amount
required to support the required statutory reserve based on the Commissioner's
annuity  reserve  valuation  method.   Generally it is 1/100 of the product of
such  valuation rate of interest times the mean funds at the beginning and end
of the valuation period or issue date of the policy if less.

The  life  and  annuity  actuarial  reserves  as  provided in the accompanying
statutory  financial  statements  segregated  by  type  and  valuation
characteristics for 1995 are given below.


FIRST COVA LIFE INSURANCE COMPANY

Notes to Statutory Financial Statements


<TABLE>

<CAPTION>



                            1995           1994                  Valuation                     Withdrawal
         Type               Reserve       Reserve                    basic/rate                 characteristic
- ----------------------  -------------  ------------  ----------------------------------  -----------------------
<S>                     <C>            <C>           <C>                                 <C>

Structured Settlements  $          -       518,456   Group conversion excess mortality   No withdrawal permitted
Structured Settlements       997,873       969,933                       1983 IAM 8.25%  No withdrawal permitted
SPDA - 1 year             11,711,777    11,651,080   CARVM 5.75% - 7.00%                 Fixed surrender charge
SPDA - 5 year             13,103,310    12,659,501   CARVM 7.00% - 8.00%                 Withdrawal limited to
                                                                                                    10% per year
Ordinary Life                104,780       103,032                    1958 CSO 3.5% NL   Fixed surrender charge
Ordinary Life                 31,786        28,057                       1980 CSO CRVM   Fixed surrender charge
Ordinary Life                207,602       191,334                    1980 CSO 4.5% NO   Fixed surrender charge
Ordinary Life                  1,600         1,642   Group conversion excess mortality   Fixed surrender charge
Ordinary Life                  2,544         2,423   Guaranteed insurability             Fixed surrender charge
Ordinary Life             19,738,477    20,265,767                1958 CSO ALB 5.5% NL   Fixed surrender charge
Group Life                32,132,826    33,214,196                1958 CSO ALB 5.5% NL   Fixed surrender charge
Ordinary Life             19,945,505    20,043,530   1980 CSO ANB Male 5.5% NL           Fixed surrender charge
Group Life                20,927,470    21,070,781   1980 CSO ANB Male 5.5% NL           Fixed surrender charge
Ordinary Life             17,864,242    17,761,006   1980 CSO ANB Female 5.5% NL         Fixed surrender charge
Group Life                20,210,970    19,928,114   1980 CSO ANB Female 5.5% NL         Fixed surrender charge
Immediate payment of
  claim reserves           3,597,536       727,559                                   -                         -
Miscellaneous                  6,867         6,921                                   -                         -
Reinsurance ceded         (1,353,052)   (1,821,799)                                  -                         -
                        $159,232,113   157,321,533 
                        -------------  ------------                                                             
</TABLE>




FIRST COVA LIFE INSURANCE COMPANY

Notes to Statutory Financial Statements


(11)  INVESTMENTS

The  cost  or amortized cost and estimated fair value of bonds at December 31,
1995 and 1994 is as follows (000's omitted):

<TABLE>

<CAPTION>



                                                          1995
                                                       -----------                 
                                Cost or      Gross        Gross     Estimated
                               amortized   unrealized  unrealized     fair     Carrying
                                   cost      gains        losses       value     value
                               ----------              -----------  ---------  --------
<S>                            <C>         <C>         <C>          <C>        <C>

Bonds:
 Governments                   $      737           6           -         743       737
 States, territories,
   and possessions                      -           -           -           -         -
 Political subdivisions                 -           -           -           -         -
 Nonguaranteed bonds -
   U.S. government                 42,749       1,247         (33)     43,963    42,749
 Public utilities                   5,000         175           -       5,175     5,000
 Industrial and miscellaneous     106,300       2,521        (588)    108,233   106,300

Total bonds                    $  154,786       3,949        (621)    158,114   154,786
                               ----------  ----------  -----------  ---------  --------




                                                             1994 
                                                       -----------                     
                               Cost or      Gross       Gross       Estimated
                               amortized   unrealized  unrealized     fair     Carrying
                                 cost        gains       losses      value       value
                               ----------  ----------  -----------  ---------  --------

Bonds:
 Governments                   $      708           -         (74)        634       708
 States, territories,
   and possessions                 10,945         294           -      11,239    10,945
 Political subdivisions             7,314         729           -       8,043     7,314
 Nonguaranteed bonds -
   U.S. government                 50,226           -      (5,443)     44,783    50,226
 Public utilities                  26,069         151      (2,468)     23,752    26,069
 Industrial and
   Miscellaneous                   68,483          13      (6,844)     61,652    68,483
                               ----------  ----------  -----------  ---------  --------

Total bonds                    $  163,745       1,187     (14,829)    150,103   163,745
                               ----------  ----------  -----------  ---------  --------
</TABLE>








FIRST COVA LIFE INSURANCE COMPANY

Notes to Statutory Financial Statements


The  amortized cost and estimated fair value of bonds at December 31, 1995, by
contractual  maturity,  are shown in the following table.  Expected maturities
will  differ  from contractual maturities because borrowers may have the right
to  call  or  prepay obligations with or without call or prepayment penalties.
Maturities  of  mortgage-backed  securities will be substantially shorter than
their  contractual  maturity  because  they  may  require  monthly  principal
installments and mortgages may prepay principal.
<TABLE>

<CAPTION>



                                                         Estimated
                                           Carrying        fair
                                            value          value
                                        (in thousands   of dollars)
<S>                                     <C>             <C>

Due in one year or less                 $        5,318        5,378
Due after one year through five years           15,293       15,773
Due after five years through ten years          50,352       52,041
Due after ten years                             10,735       10,945
Mortgage-backed securities                      73,088       73,977

Total                                   $      154,786      158,114
                                        ==============             
</TABLE>



Approximately  60%  of  the Company's bonds are of highest quality, 39% are of
high  quality, and 1% are of medium quality based on NAIC rating methodology. 
No  provision  was made for possible decline in the market value of individual
bonds, other than the establishment of AVR, as of December 31, 1995 or 1994 as
the  Company intends to hold the investments until such time as no significant
loss would result.

The  fair  value  of  mortgage  loans  on  real estate were $10,059,682, which
approximates  their  unpaid  principle  balance.   The Company has no impaired
loans and no valuation allowances established for potential losses on mortgage
loans at December 31, 1995.

The components of net investment income were as follows:
<TABLE>

<CAPTION>

                                            1995      1994     1993


<S>                                          <C>      <C>      <C>

Income on bonds                               7,907   12,999    9,553 
Income on mortgage loans                        373        -        - 
Income on short-term investments              3,132      332      396 
Income on cash on deposit                         -        -        - 
Income on policy loans                        1,281    1,182      791 
Miscellaneous interest                            -        -        6 

Total investment income                      12,693   14,513   10,746 
Investment expenses                            (167)    (246)    (160)

Net investment income                        12,526   14,267   10,586 

Realized capital gains/(losses) were:
 follows:
  Bonds                                      (8,136)     286    9,958 
  Short-term investments                        (20)       -        8 

Net realized gains/(losses) on  investments  (8,156)     286    9,966 
</TABLE>



FIRST COVA LIFE INSURANCE COMPANY

Notes to Statutory Financial Statements


Proceeds  from  sales  of investments in bonds during 1995 were $156,912,944. 
Gross  gains  of  $1,830,297  and  gross losses of $9,966,745 were realized on
those sales. Included in these amounts were gains of $293,977 and losses of $0
on non-investment grade securities.

Proceeds  from  sales  of  investments in bonds during 1994 were $54,622,631. 
Gross  gains  of  $941,714 and gross losses of $656,072 were realized on those
sales.

Proceeds  from  sales of investments in bonds in 1993 were $70,194,768.  Gross
gains of $9,957,595 and gross losses of $0 were realized on those sales.

Bonds  with  a  book value of approximately $771,867 at December 31, 1995 were
deposited with governmental authorities as required by law.

As  of  December 31, 1995 the Company held the following individual securities
which exceeded 10% of shareholders' equity:
<TABLE>

<CAPTION>

                      Long-term Debt               Amortized              Long-term Debt             
Amortized
               Securities                    Cost                  Securities                   Cost


<S>                                      <C>         <C>                                   <C>

Countrywide Mtg 1993-12 A4               $8,849,196  Telecommunications Inc                $4,707,031
Capital Desjardin Inc 144A                6,000,000  Nabisco Inc                            4,491,761
Time Warner                               5,572,607  Res Funding Mtg Svcs 1993-S26 A8       4,012,328
American Airlines                         5,398,931  Union Acceptance Corp Senior Notes     4,000,000
Develop Div Rlty                          5,090,900  Independent Natl Mtg Corp 1995-M A2    3,997,516
Price Costco Inc                          5,061,616  Pru Home Mtg Sec 1993 Ser 31-A10       3,782,629
Kirby Corp                                5,044,336  Sears Mtg Securities 1993-7 T5         3,725,555
Swire Pacific Finance Ltd                 5,003,560  S-B Properties Ltd Commercial Mtg      3,684,850
CS First Bost Fin Co Sr Sec 1995-A 144A   5,000,000  Cary Robert Falk                       3,184,414
Washington Water Power Co                 5,000,000  Shawmutt National Bank                 3,154,147
Advanta Corp                              4,917,535  Salem Real Estate Commercial Mtg       2,204,252
RJR Nabisco Inc                           4,871,332  John Hancock Capital Corp Comm Paper   2,164,645
Salomon Inc                               4,834,305
</TABLE>



As  of  December 31, 1994 the Company held the following individual securities
which exceeded 10% of shareholders' equity:
<TABLE>

<CAPTION>

Long-term Debt                        Amortized    Long-term Debt                     Amortized
Securities                              Cost       Securities                           Cost


<S>                                    <C>          <C>                                <C>

Phillips Petroleum                     $11,120,220  Washington Water Power Co          $5,000,000

Countrywide Mtg 1994 Ser L-AB           10,603,498  American Airlines Etc 1991 Ser B2   5,000,000
DQU II Funding                           9,086,596  Advanta Corp                        4,828,795
Louisiana Power & Light (Waterford 3)    6,000,000  New York City                       4,684,550
United Airlines 1991 Etc Ser A2          6,000,000  Res Funding Corp 1993 Ser S26-A8    4,013,228
Oryx Energy                              5,982,618  System Energy Resources             4,000,000
California St Dept Water Cent VLY E      5,945,402  Pru Home Mtg Sec 1993 Ser 31-A10    3,787,810
G E Capital Mtg 1994 Ser 4-A3            5,444,357  Shawmutt National Bank              3,186,830
Chase Mtg Fin Corp 1993 Ser J2-A8        5,015,800  Calhoun County Michigan             2,629,585
Alaska Hsg Finance Corp                  5,000,000  First USA Bank                      2,500,000
</TABLE>



FIRST COVA LIFE INSURANCE COMPANY

Notes to Statutory Financial Statements



(12)    NON-ADMITTED ASSETS

Assets  must  be  included  in  the  statements  of  assets and liabilities at
admitted  asset  value,  and non-admitted assets, principally agents balances,
must be excluded through a charge against unassigned surplus.

(13)  REINSURANCE

In 1993 the Company entered into a reinsurance treaty with its parent, CFSLIC.
The  underlying  block  of  business  assumed  was  single  premium whole life
policies.  Reserves  assumed at December 31, 1995 and 1994 approximated $134.4
million and $133.0 million, respectively.

Wausau  Life  maintained  a closed block of whole life policies and structured
settlements  which  were ceded 100% to Nationwide Life Insurance Company as of
the purchase date of Wausau Life, December 31, 1992.

Total  reserves  ceded  to  Nationwide  at  December  31,  1995  and 1994 were
$1,353,052 and $1,303,343 respectively.

(14)  POSTRETIREMENT BENEFITS OTHER THAN PENSIONS

In  December  1992, the National Association of Insurance Commissioners issued
guidelines  regarding the accrual of postretirement health care benefits.  The
effective  date  of  implementation  was  January  1,  1993.  The  effects  of
implementing these guidelines are not considered material.

(15)  RISK-BASED CAPITAL

The  National  Association  of  Insurance  Commissioners has developed certain
Risk-based Capital (RBC) requirements for life insurers.  If prescribed levels
of  RBC are not maintained, certain actions may be required on the part of the
Company  or  its regulators.  At December 31, 1995 the Companys Total Adjusted
Capital  and  Authorized  Control Level - RBC were $22,713,742 and $1,883,600,
respectively.  At this level of adjusted capital, no action is required.

(16)  GUARANTY FUND ASSESSMENTS

The  Company participates, along with all life insurance companies licensed in
New  York,  in an association formed to guarantee benefits to policyholders of
insolvent  life  insurance  companies.    Under  the state law, the Company is
contingently  liable  for  its  share  of  claims  covered  by  the  guaranty
association  for  insolvencies incurred through 1995 but for which assessments
have not yet been determined.

The  Company  has  not  established  an  estimated  liability  for  unassessed
guarantee  fund  claims  incurred  prior  to  December  31,  1995.  Management
believes that such assessments would not have a material adverse impact on the
financial statements.

(17)  GENERALLY ACCEPTED ACCOUNTING PRINCIPLES

Generally  accepted  accounting  principles  (GAAP) differ in certain respects
from  the accounting practices prescribed or permitted by insurance regulatory
authorities (statutory accounting principles).








FIRST COVA LIFE INSURANCE COMPANY

Notes to Statutory Financial Statements


Major differences arise from premium and annuity considerations being recorded
as  revenue  when  collected  on  a statutory basis whereas premiums on a GAAP
basis  are recorded as deposits and revenue is composed of sales loads, policy
fees and surrender charges.

Under  GAAP,  reinsurance  ceded  recoverables  are recorded as assets whereas
statutory accounting permits reinsurance recoverables to be netted against the
related direct liabilities.

Other  major  differences  arise  principally  from  the  immediate  expense
recognition  of  policy  acquisition costs and intangible assets for statutory
reporting,  determination of policy reserves based on different discount rates
and  methods, the non-recognition of financial reinsurance for GAAP reporting,
the  establishment  of  an  Asset  Valuation Reserve as a contingent liability
based  on  the  credit  quality  of  the  Company's investment securities on a
statutory basis, and the establishment of an Interest Maintenance Reserve on a
statutory  basis  as  an  unearned  liability  to defer the realized gains and
losses  of  fixed  income  investments  presumably  resulting  from changes to
interest  rates  and  amortize them into income over the remaining life of the
investment sold.

In  addition, adjustments to record the carrying values of debt securities and
certain  equity securities at market are applied only under GAAP reporting and
capital  contributions  in  the  form  of  notes receivable from an affiliated
company are not recognized under GAAP reporting.

Another  difference  arises  from  Federal  income  taxes  being  charged  to
operations  based  on income that is currently taxable.  Deferred income taxes
are  not  provided  for  on  a statutory basis for the tax effect of temporary
differences between book and tax basis of assets and liabilities.

Purchase  accounting creates another difference as it requires the restatement
of GAAP assets and liabilities to their estimated fair values and shareholders
equity to the net purchase price.  Statutory accounting does not recognize the
purchase method of accounting.

(18)  COMMITMENTS AND CONTINGENCIES

In  the  ordinary  course of business the Company is involved in various legal
actions  for  which it establishes reserves where appropriate.  In the opinion
of  the  Company's  management,  based  upon  the advice of legal counsel, the
resolution  of  such  litigation  is  not  expected to have a material adverse
effect  on  the  statutory  financial  statements.    Under an indemnification
agreement  with  Xerox    Corporation,  the  Company  is  not  liable  for any
litigation  expenses  arising  from  events occurring prior to the sale of the
Company on June 1, 1995.


                                    PART C
                              OTHER INFORMATION


ITEM 24.   FINANCIAL STATEMENTS AND EXHIBITS

<TABLE>
<CAPTION>
<S>  <C>    <C>

a.         Financial Statements
           ---------------------------------------------------------------

           The following financial statements of the Company
           are included in Part B hereof:

       1.   Independent Auditors' Report.

       2.   Statutory Statements of Admitted Assets, Liabilities, and
            Capital Stock and Surplus - December 31, 1995 and 1994.

       3.   Statutory Statements of Operations for the Years Ended
            December 31, 1995, 1994 and 1993.

       4.   Statutory Statements of Capital Stock and Surplus for
            the Years Ended December 31, 1995, 1994 and 1993.

       5.   Statutory Statements of Cash Flow for the Years Ended 
            December 31, 1995, 1994 and 1993.

       6.   Notes to Statutory Financial Statements - December 31, 1995,
            1994 and 1993.



    b.     Exhibits
           ---------------------------------------------------------------

       1.  Resolution of Board of Directors of the Company authorizing the
           establishment of the Variable Account.*

       2.  Not Applicable.

       3.  Principal Underwriter's Agreement.*

       4.  Individual Flexible Purchase Payment Deferred Variable Annuity
           Contract.

           (i)  Rebalancing Transfers Endorsement.
           (ii) Automatic Withdrawals Endorsement.
           (iii)Dollar Cost Averaging Endorsement.  

       5.  Application for Variable Annuity.

    6.(i)  Copy of Articles of Incorporation of the Company.*
     (ii)  Copy of the Bylaws of the Company.*

       7.  Not Applicable.

       8.  Not Applicable.

       9.  Opinion and Consent of Counsel.

      10.  Consent of Independent Accountants.

      11.  Not Applicable.

      12.  Not Applicable.

      13.  Calculation of Performance Information.

      14.  Company Organizational Chart.

     
  <FN>

       *     incorporated by reference to Registrant's initial filing on
          Form N-4 (File No. 811-8306) as filed on January 21, 1994.

</TABLE>



ITEM 25.   DIRECTORS AND OFFICERS OF THE DEPOSITOR

The following are the Officers and Directors of the Company:

<TABLE>
<CAPTION>
<S>                               <C>
Name and Principal                Positions and Offices
 Business Address                 with Depositor

Leonard M. Rubenstein             Chairman of the Board and Director
700 Market Street
St. Louis, MO 63101

Lorry J. Stensrud                 President and Director
One Tower Lane, Suite 3000
Oakbrook Terrace, IL  60181-4644

John W. Barber                    Director
13045 Tesson Ferry Road
St. Louis, MO 63128

Norse M. Blazzard                 Director
101 North Ocean Drive
Ocean Walk Mall, Suite 213
Hollywood, FL 33019

Judy M. Drew                      Vice President
One Tower Lane, Suite 3000
Oakbrook Terrace, IL  60181-4644

Francis A. Goodhue III            Director
Morgan Guaranty
9 West 57th Street
New York, NY 10019

Patricia E. Gubbe                 Vice President
One Tower Lane, Suite 3000
Oakbrook Terrace, IL  60181-4644

Philip A. Haley                   Vice President
One Tower Lane, Suite 3000
Oakbrook Terrace, IL  60181-4644

Richard A. Hemmings                Director
Lord, Bissell & Brook
115 S. LaSalle Street
Chicago, IL 60603

Eric T. Henry                     Vice President
One Tower Lane, Suite 3000
Oakbrook Terrace, IL  60181-4644

Jeffery K. Hoelzel                Vice President, General Coun-
One Tower Lane, Suite 3000        sel, Secretary and Director
Oakbrook Terrace, IL  60181-4644

J. Robert Hopson                  Vice President,
One Tower Lane, Suite 3000        Chief Actuary and Director
Oakbrook Terrace, IL  60181-4644

E. Thomas Hughes, Jr.             Treasurer
700 Market St.
St. Louis, MO 63101

Sum Leong                         Vice President, Chief
120 Broadway                      Administrative Officer
New York, NY 10271                and Assistant Secretary

William C. Mair                   Vice President,
One Tower Lane, Suite 3000        Controller and Director
Oakbrook Terrace, IL  60181-4644

Matthew P. McCauley               Assistant Secretary and Director
700 Market St.
St. Louis, MO 63101

Patrice L. Peltier                Vice President and Director
One Tower Lane, Suite 3000
Oakbrook Terrace, IL  60181-4644

Thomas A. Price                   Director
Bank of New York
1 Wall Street
New York, NY 10286

Br. Thomas J. Scanlan, F.S.C.    Director
Manhattan College
Riverdale, NY 10471
</TABLE>



ITEM 26.   PERSONS CONTROLLED BY OR UNDER COMMON CONTROL WITH THE DEPOSITOR OR
           REGISTRANT

A company organizational chart is set forth in Exhibit 14.

ITEM 27.   NUMBER OF CONTRACT OWNERS

Not Applicable.

ITEM 28.   INDEMNIFICATION


The Bylaws of the Company (Article II, Section 13) provide that:

Each person who is or was a director, officer or employee of the Corporation 
or is or was serving at the request of the Corporation as a director, officer
or employee of another corporation, partnership, joint venture, trust, employee
benefit plan or other enterprise (including the heirs, executors, administrators
or estate of such person) shall be indemnified by the Corporation as of right
to the full extent that officers and directors are permitted to be indemnified
by the laws of the State of New York, as now in effect and as hereafter amended,
against any liability, judgment, fine, amount paid in settlement,cost orexpense
including attorneys' fees) asserted or threatened against or incurred by such 
person in his capacity as or arising out of his status as a director, officer
or employee of the Corporation or if serving at the request of the Corporation,
as a director, officer or employee of another corporation, partnership, joint 
venture, trust, employee benefit plan or other enterprise.  The indemnification
provided by this By-Law provision shall not be exclusive of any other rights to
which those indemnified may be entitled under any other By-Law or under any 
agreement, resolution of shareholders or directors or otherwise, which forms of
indemnification are hereby expressly authorized, and shall not limit in any way
any right which the Corporation may have to make different or further 
indemnification with respect to the same or different persons or classes of 
persons.  Notwithstanding the foregoing, a director shall not be entitled to
indemnification for liability to the Corporation or any of its shareholders
under the By-Laws or under any agreement or resolution of shareholders or
directors, if such liability is of the type described in subsections (i) or 
(ii) of Section 10 of the Corporation's Certificate of Incorporation and 
Charter.


The Corporation shall have the power, in furtherance of the provisions of this
Section 13, to apply for, purchase and maintain insurance of the type and in
such amounts as is or may hereafter be permitted by Section 726 of the Business
Corporation Law.

No payment of indemnification, advancement or allowance under Sections 721 to
726, inclusive, of the Business Corporation Law shall be made unless a notice
has been filed with the Superintendent of Insurance of the State of New York,
not less than thirty days prior to such payment, specifying the payees, the 
amounts, the manner in which such payment is authorized and the nature and 
status, at the time of such notice, of the litigation or threatened litigation.
If any action with respect to indemnification of directors and officers of the
Corporation shall be taken by resolution of directors, or by agreement or 
otherwise, a notice shall be filed with the Superintended of Insurance of the
State of New York not less than thirty days thereafter specifying the action
taken.

Insofar as indemnification for liability arising under the Securities Act of
1933 may be permitted directors and officers or controlling persons of the 
Company pursuant to the foregoing, or otherwise, the Company has been advised 
that in the opinion of the Securities and Exchange Commission such 
indemnification is against public policy as expressed in the Act and,
therefore, unenforceable.  In the event that a claim for indemnification 
against such liabilities (other than the payment by the Company of expenses
incurred or paid by a director, officer or controlling person of the Company
in the successful defense of any action, suit or proceeding) is asserted by 
such director, officer or controlling person in connection with the securities
being registered, the Company will, unless in the opinion of its counsel the 
matter has been settled by controlling precedent, submit to a court of
appropriate jurisdiction the question whether such indemnification by it is 
against public policy as expressed in the Act and will be governed by the 
final adjudication of such issue.


ITEM 29.   PRINCIPAL UNDERWRITERS

     (a)  Not Applicable.

     (b)  Cova  Life  Sales  Company is the principal underwriter for the
Contracts.   The following persons are the officers and directors of Cova Life
Sales  Company.   The principal business address for each officer and director
of  Cova  Life  Sales Company is One Tower Lane, Suite 3000, Oakbrook Terrace,
Illinois 60181-4644.

<TABLE>
<CAPTION>
<S>                 <C>
Name and Principal  Positions and Offices
 Business Address   with Underwriter

Judy M. Drew        President, Chief Operations Officer and Director

Lorry J. Stensrud   Director

Patricia E. Gubbe   Vice President and Chief Compliance Officer

Patrice L. Peltier  Vice President and Director

William C. Mair     Director

Jeffery K. Hoelzel  Secretary

Philip A. Haley     Vice President

Frances S. Cook     Assistant Secretary

Robert A. Miner     Treasurer
</TABLE>



     (c)  Not Applicable.

ITEM 30.   LOCATION OF ACCOUNTS AND RECORDS

Christopher  Harden,  whose  address  is  One Tower Lane, Suite 3000, Oakbrook
Terrace,  Illinois  60181-4644  maintains physical possession of the accounts,
books  or  documents  of  the  Variable  Account  required to be maintained by
Section  31(a) of the Investment Company Act of 1940 and the rules promulgated
thereunder.

ITEM 31.   MANAGEMENT SERVICES

Not Applicable.

ITEM 32.     UNDERTAKINGS

     a.  Registrant hereby undertakes to file a post-effective amendment to
this  registration  statement as frequently as is necessary to ensure that the
audited financial statements in the registration statement are never more than
sixteen  (16)  months  old  for  so long as payment under the variable annuity
contracts may be accepted.

     b.  Registrant hereby undertakes to include either (1) as part of any
application  to purchase a contract offered by the Prospectus, a space that an
applicant can check to request a Statement of Additional Information, or (2) a
postcard  or  similar  written  communication  affixed  to  or included in the
Prospectus that the applicant can remove to send for a Statement of Additional
Information.

     c.  Registrant hereby undertakes to deliver any Statement of Additional
Information  and  any  financial statement required to be made available under
this Form promptly upon written or oral request.



                                  SIGNATURES


As  required  by  the Securities Act of 1933 and the Investment Company Act of
1940,  the Registrant certifies that has caused this Registration Statement to
be  signed  on  its  behalf,  in  the  City  of Oakbrook Terrace, and State of
Illinois on this 14th day of May, 1996.

<TABLE>
<CAPTION>
<S>                                   <C>
                                      FIRST COVA VARIABLE ANNUITY ACCOUNT ONE
                                      (Registrant)


                                 By: FIRST COVA LIFE INSURANCE COMPANY
                                     


                                 By: /s/ JEFFERY K.  HOELZEL
                                      ____________________________________
                                        Jeffery K. Hoelzel


                                      FIRST COVA LIFE INSURANCE COMPANY
                                      Depositor

                                 By:  /s/ JEFFERY K.  HOELZEL
                                      ____________________________________
                                        Jeffery K. Hoelzel
</TABLE>


As  required  by  the  Securities Act of 1933, this Registration Statement has
been  signed  by  the  following  persons  in  the capacities and on the dates
indicated.


<TABLE>
<CAPTION>
<S>                          <C>                           <C>

/S/ LORRY J. STENSRUD        President and Director        5/14/96   
- ----------------------                                     -------
Lorry J. Stensrud                                           Date

                             Chairman of the Board and
- ----------------------       Director                      ------    
Leonard M. Rubenstein                                       Date

/s/ J.  ROBERT HOPSON        Director                      5/14/96
- ----------------------                                     -------    
J. Robert Hopson                                            Date

/s/ WILLIAM C.  MAIR         Controller and Director       5/14/96   
- ----------------------                                     -------     
William C. Mair                                             Date

/s/ JEFFERY K.  HOELZEL      Director                      5/14/96                 
- ----------------------                                     -------     
Jeffery K. Hoelzel                                          Date


/s/ MATTHEW P.  MCCAULEY     Director                      5/14/96                  
- ------------------------                                   -------     
Matthew P. McCauley                                         Date

                             Director                 
- ----------------------                                     -------     
Patrice L. Peltier                                          Date

                             Director                 
- ----------------------                                     -------     
John W. Barber                                              Date

/s/ NORSE N.  BLAZZARD                                     5/14/96
- ----------------------       Director                      -------
Norse N. Blazzard                                           Date

/s/ FRANCIS A.  GOODHUE III                                 5/14/96
- ---------------------------   Director                      -------
Francis A. Goodhue III                                       Date

/s/ RICHARD A.  HEMMINGS                                    5/14/96
- ----------------------        Director                      -------
Richard A. Hemmings                                          Date

/s/ THOMAS A.  PRICE                                        5/14/96
- ----------------------        Director                      -------
Thomas A. Price                                              Date

/s/ THOMAS J.  SCANLAN                                      5/14/96
- ----------------------        Director                      -------
Thomas J. Scanlan, FSC                                       Date
</TABLE>


                                  *By: /s/ JEFFERY K.  HOELZEL
                                       ____________________________________
                                         Jeffery K. Hoelzel Attorney-in-Fact


                          LIMITED POWER OF ATTORNEY

      KNOW ALL MEN BY THESE PRESENTS, that I, Norse N. Blazzard, a Director of
First Cova Life Insurance Company, a corporation duly organized under the laws
of  the  State of New York, do hereby appoint Lorry J. Stensrud and/or Jeffery
K.  Hoelzel,  or  either one of the foregoing individually, as my attorney and
agent,  for  me, and in my name as a Director of this Company on behalf of the
Company  or  otherwise,  with full power to execute, deliver and file with the
Securities  and Exchange Commission all documents required for registration of
variable  annuity  and  variable life insurance contracts under the Securities
Act  of 1933, as amended, and the registration of unit investment trusts under
the Investment Company Act of 1940, as amended, and to do and perform each and
every  act  that  said attorney may deem necessary or advisable to comply with
the intent of the aforesaid Acts.

     WITNESS my hand this 14th day of May, 1996.


WITNESS:


/s/ ELAINE MAHAFFEY                     /s/ NORSE N.  BLAZZARD
________________________________        ______________________________________
                                                 Norse N. Blazzard


                          LIMITED POWER OF ATTORNEY

          KNOW  ALL  MEN  BY THESE PRESENTS, that I, Francis A. Goodhue III, a
Director  of  First  Cova Life Insurance Company, a corporation duly organized
under  the  laws of the State of New York, do hereby appoint Lorry J. Stensrud
and/or  Jeffery K. Hoelzel, or either one of the foregoing individually, as my
attorney  and  agent,  for me, and in my name as a Director of this Company on
behalf  of  the  Company or otherwise, with full power to execute, deliver and
file  with  the  Securities and Exchange Commission all documents required for
registration  of  variable annuity and variable life insurance contracts under
the  Securities  Act  of  1933,  as  amended,  and  the  registration  of unit
investment trusts under the Investment Company Act of 1940, as amended, and to
do  and  perform  each  and every act that said attorney may deem necessary or
advisable to comply with the intent of the aforesaid Acts.

     WITNESS my hand this 13th day of May, 1996.


WITNESS:


/s/ E.  SMYTH                           /s/ FRANCIS A.  GOODHUE III
________________________________        ______________________________________
                                                 Francis A. Goodhue III


                          LIMITED POWER OF ATTORNEY

       KNOW ALL MEN BY THESE PRESENTS, that I, Richard A. Hemmings, a Director
of  First  Cova Life Insurance Company, a corporation duly organized under the
laws  of  the  State  of  New York, do hereby appoint Lorry J. Stensrud and/or
Jeffery  K.  Hoelzel,  or  either  one  of  the  foregoing individually, as my
attorney  and  agent,  for me, and in my name as a Director of this Company on
behalf  of  the  Company or otherwise, with full power to execute, deliver and
file  with  the  Securities and Exchange Commission all documents required for
registration  of  variable annuity and variable life insurance contracts under
the  Securities  Act  of  1933,  as  amended,  and  the  registration  of unit
investment trusts under the Investment Company Act of 1940, as amended, and to
do  and  perform  each  and every act that said attorney may deem necessary or
advisable to comply with the intent of the aforesaid Acts.

     WITNESS my hand this 13th day of May, 1996.


WITNESS:


/S/ HELEN M.  DULEK                     /s/ RICHARD A.  HEMMINGS
________________________________        ______________________________________
                                                 Richard A. Hemmings

                          LIMITED POWER OF ATTORNEY

     KNOW ALL MEN BY THESE PRESENTS, that I, Jeffery K. Hoelzel, a Director of
First Cova Life Insurance Company, a corporation duly organized under the laws
of  the  State of New York, do hereby appoint Lorry J. Stensrud as my attorney
and  agent,  for me, and in my name as a Director of this Company on behalf of
the  Company  or  otherwise, with full power to execute, deliver and file with
the Securities and Exchange Commission all documents required for registration
of variable annuity and variable life insurance contracts under the Securities
Act  of 1933, as amended, and the registration of unit investment trusts under
the Investment Company Act of 1940, as amended, and to do and perform each and
every  act  that  said attorney may deem necessary or advisable to comply with
the intent of the aforesaid Acts.

     WITNESS my hand this 9th day of May, 1996.


WITNESS:


/s/ DOLORES DELGADO                     /s/ JEFFERY K.  HOELZEL
________________________________        ______________________________________
                                                 Jeffery K. Hoelzel


                          LIMITED POWER OF ATTORNEY

       KNOW ALL MEN BY THESE PRESENTS, that I, J. Robert Hopson, a Director of
First Cova Life Insurance Company, a corporation duly organized under the laws
of  the  State of New York, do hereby appoint Lorry J. Stensrud and/or Jeffery
K.  Hoelzel,  or  either one of the foregoing individually, as my attorney and
agent,  for  me, and in my name as a Director of this Company on behalf of the
Company  or  otherwise,  with full power to execute, deliver and file with the
Securities  and Exchange Commission all documents required for registration of
variable  annuity  and  variable life insurance contracts under the Securities
Act  of 1933, as amended, and the registration of unit investment trusts under
the Investment Company Act of 1940, as amended, and to do and perform each and
every  act  that  said attorney may deem necessary or advisable to comply with
the intent of the aforesaid Acts.

     WITNESS my hand this 13th day of May, 1996.


WITNESS:


/s/ DOLORES DELGADO                     /s/ J.  ROBERT HOPSON
________________________________        ______________________________________
                                                 J. Robert Hopson


                          LIMITED POWER OF ATTORNEY

          KNOW ALL MEN BY THESE PRESENTS, that I, William C. Mair, Senior Vice
President  and Controller and a Director of First Cova Life Insurance Company,
a  corporation  duly  organized  under  the  laws of the State of New York, do
hereby  appoint  Lorry J. Stensrud and/or Jeffery K. Hoelzel, or either one of
the  foregoing  individually, as my attorney and agent, for me, and in my name
as  Senior  Vice  President  and  Controller and a Director of this Company on
behalf  of  the  Company or otherwise, with full power to execute, deliver and
file  with  the  Securities and Exchange Commission all documents required for
registration  of  variable annuity and variable life insurance contracts under
the  Securities  Act  of  1933,  as  amended,  and  the  registration  of unit
investment trusts under the Investment Company Act of 1940, as amended, and to
do  and  perform  each  and every act that said attorney may deem necessary or
advisable to comply with the intent of the aforesaid Acts.

     WITNESS my hand this 14th day of May, 1996.


WITNESS:


/s/ DOLORES DELGADO                     /s/ WILLIAM C.  MAIR
________________________________        ______________________________________
                                                 William C. Mair


                          LIMITED POWER OF ATTORNEY

       KNOW ALL MEN BY THESE PRESENTS, that I, Matthew P. McCauley, a Director
of  First  Cova Life Insurance Company, a corporation duly organized under the
laws  of  the  State  of  New York, do hereby appoint Lorry J. Stensrud and/or
Jeffery  K.  Hoelzel,  or  either  one  of  the  foregoing individually, as my
attorney  and  agent,  for me, and in my name as a Director of this Company on
behalf  of  the  Company or otherwise, with full power to execute, deliver and
file  with  the  Securities and Exchange Commission all documents required for
registration  of  variable annuity and variable life insurance contracts under
the  Securities  Act  of  1933,  as  amended,  and  the  registration  of unit
investment trusts under the Investment Company Act of 1940, as amended, and to
do  and  perform  each  and every act that said attorney may deem necessary or
advisable to comply with the intent of the aforesaid Acts.

     WITNESS my hand this 13th day of May, 1996.


WITNESS:


/s/ VICTORIA QUINT                      /s/ MATTHEW P.  MCCAULEY
________________________________        ______________________________________
                                                 Matthew P. McCauley



                          LIMITED POWER OF ATTORNEY

        KNOW ALL MEN BY THESE PRESENTS, that I, Thomas A. Price, a Director of
First Cova Life Insurance Company, a corporation duly organized under the laws
of  the  State of New York, do hereby appoint Lorry J. Stensrud and/or Jeffery
K.  Hoelzel,  or  either one of the foregoing individually, as my attorney and
agent,  for  me, and in my name as a Director of this Company on behalf of the
Company  or  otherwise,  with full power to execute, deliver and file with the
Securities  and Exchange Commission all documents required for registration of
variable  annuity  and  variable life insurance contracts under the Securities
Act  of 1933, as amended, and the registration of unit investment trusts under
the Investment Company Act of 1940, as amended, and to do and perform each and
every  act  that  said attorney may deem necessary or advisable to comply with
the intent of the aforesaid Acts.

     WITNESS my hand this 13th day of May, 1996.


WITNESS:


/s/ RICHARD ALNESS                      /s/ THOMAS A.  PRICE
________________________________        ______________________________________
                                                 Thomas A. Price


                          LIMITED POWER OF ATTORNEY

          KNOW  ALL  MEN  BY THESE PRESENTS, that I, Thomas J. Scanlan, FSC, a
Director  of  First  Cova Life Insurance Company, a corporation duly organized
under  the  laws of the State of New York, do hereby appoint Lorry J. Stensrud
and/or  Jeffery K. Hoelzel, or either one of the foregoing individually, as my
attorney  and  agent,  for me, and in my name as a Director of this Company on
behalf  of  the  Company or otherwise, with full power to execute, deliver and
file  with  the  Securities and Exchange Commission all documents required for
registration  of  variable annuity and variable life insurance contracts under
the  Securities  Act  of  1933,  as  amended,  and  the  registration  of unit
investment trusts under the Investment Company Act of 1940, as amended, and to
do  and  perform  each  and every act that said attorney may deem necessary or
advisable to comply with the intent of the aforesaid Acts.

     WITNESS my hand this 13th day of May, 1996.


WITNESS:


/s/ ANN C.  CLOHESSY                    /s/ THOMAS J.  SCANLAN, FSC
________________________________        ______________________________________
                                                 Thomas J. Scanlan, FSC

                          LIMITED POWER OF ATTORNEY

      KNOW ALL MEN BY THESE PRESENTS, that I, Lorry J. Stensrud, President and
a  Director of First Cova Life Insurance Company, a corporation duly organized
under the laws of the State of New York, do hereby appoint Jeffery K. Hoelzel,
as  my  attorney and agent, for me, and in my name as President and a Director
of  this  Company  on  behalf  of the Company or otherwise, with full power to
execute,  deliver  and  file  with  the Securities and Exchange Commission all
documents  required  for  registration  of  variable annuity and variable life
insurance  contracts  under  the  Securities  Act of 1933, as amended, and the
registration  of  unit  investment  trusts under the Investment Company Act of
1940,  as amended, and to do and perform each and every act that said attorney
may  deem  necessary  or  advisable to comply with the intent of the aforesaid
Acts.

     WITNESS my hand this 14th day of May, 1996.


WITNESS:


/s/ DOLORES DELGADO                     /s/ LORRY J.  STENSRUD
________________________________        ______________________________________
                                                 Lorry J. Stensrud







                              INDEX TO EXHIBITS

EXHIBIT NO.

99.B4          Individual Flexible Purchase Payment Deferred Variable
               Annuity Contract

99.B4(i)       Rebalancing Transfers Endorsement

99.B4(ii)      Automatic Withdrawals Endorsement

99.B4(iii)     Dollar Cost Averaging Transfers Endorsement

99.B5          Application for Variable Annuity

99.B9          Opinion and Consent of Counsel

99.B10         Consent of Independent Accountants

99.B13         Calculation of Performance Information

99.B14         Company Organizational Chart





                                   EXHIBITS

                                      TO

                        PRE-EFFECTIVE AMENDMENT NO. 1

                                      TO

                                   FORM N-4

                                     FOR

                      FIRST COVA VARIABLE ANNUITY ACCOUNT ONE

                          COVA LIFE INSURANCE COMPANY


                      FIRST COVA LIFE INSURANCE COMPANY
                      A NEW YORK STOCK INSURANCE COMPANY
                                 120 BROADWAY
                           NEW YORK, NEW YORK 10271


FIRST  COVA  LIFE INSURANCE COMPANY (the "Company") will make Annuity Payments
to  the  Annuitant  starting  on the Annuity Date subject to the terms of this
Contract.

This  Contract  is  issued  in  return  for the Application and payment of the
initial  Purchase Payment. A copy of the Application is attached to and made a
part of the Contract.

This is a legal contract between the Owner and the Company.

TEN DAY FREE LOOK

Within 10 days of the date of receipt of this Contract by the Owner, it may be
returned  by  delivering  or mailing it to the Company or to the agent through
whom  it was purchased. When this Contract is received by the Company, it will
be  voided  as  if  it  had  never  been in force. The Company will refund the
Contract  Value  computed at the end of the Valuation Period during which this
Contract  is  mailed  to or delivered to the Company at its Home Office or the
agent through whom it was purchased.

Signed for the Company.


__________________________________


                     INDIVIDUAL FLEXIBLE PURCHASE PAYMENT
                 DEFERRED VARIABLE AND FIXED ANNUITY CONTRACT
                               NONPARTICIPATING
                                 NO DIVIDENDS

                         READ YOUR CONTRACT CAREFULLY

ANNUITY  PAYMENTS  AND  VALUES  PROVIDED  BY  THIS CONTRACT, WHEN BASED ON THE
INVESTMENT  EXPERIENCE  OF  THE  SEPARATE  ACCOUNT,  ARE  VARIABLE AND ARE NOT
GUARANTEED  AS  TO  DOLLAR  AMOUNT.  VARIABLE  ACCOUNT  EXPENSES  CONSIST OF A
MORTALITY  AND  EXPENSE  RISK  PREMIUM,  AN  ADMINISTRATIVE  EXPENSE CHARGE, A
CONTRACT MAINTENANCE CHARGE AND A TRANSFER FEE. THESE CHARGES ARE SHOWN ON THE
CONTRACT DATA PAGE. VARIABLE ANNUITY PAYMENTS WILL NOT DECREASE AS LONG AS THE
INVESTMENT EXPERIENCE OF THE VARIABLE ACCOUNT EQUALS OR EXCEEDS 3% PER YEAR.
THE VARIABLE PROVISIONS OF THIS CONTRACT CAN BE FOUND ON PAGES 9 AND 11.



                                    INDEX
                                                                   PAGE


GENERAL PROVISIONS
The Contract
Incontestability
Non-Participating
Misstatement of Age or Sex
Contract Settlement
Reports
Taxes
Evidence of Survival
Modification of Contract

ANNUITANT, OWNERSHIP, ASSIGNMENT PROVISIONS
Annuitant
Ownership
Assignment

BENEFICIARY PROVISIONS
Beneficiary
Change of Beneficiary

PURCHASE PAYMENT PROVISIONS
Purchase Payments
Change in Purchase Payments
Allocation of Purchase Payments
No Default

GENERAL ACCOUNT PROVISIONS
General Account Value
Interest to Be Credited

CONTRACT VALUE PROVISION
Contract Value

VARIABLE ACCOUNT PROVISIONS
The Variable Account
Investments of the Variable Account
Valuation of Assets
Accumulation Unit

MORTALITY AND EXPENSE RISK PREMIUM
Administrative Expense Charge
Mortality and Expense Guarantee

CONTRACT MAINTENANCE CHARGE
Deduction for Contract Maintenance Charge

TRANSFER PROVISION
Transfers

DEATH BENEFIT
Death of Annuitant
Death of Owner
Payment of Death Benefit

ANNUITY PROVISIONS
Annuity Date
Election of Annuity Option
Frequency and Amount of Annuity Payments
Annuity Options
Annuity
Fixed Annuity
Variable Annuity
Annuity Unit
Net Investment Factor
Transfers During the Annuity Period
Protection of Proceeds
Withdrawals
Withdrawal Charge
Waiver of Withdrawal Charge

SUSPENSION OR DEFERRAL OF PAYMENTS OR TRANSFERS FROM THE VARIABLE ACCOUNT
Deferral of Payments or Transfers from the General Account

RESERVES, VALUES AND BENEFITS


                              CONTRACT DATA PAGE

ANNUITANT:  [John Doe]                     AGE AT ISSUE:  [35]

OWNER:  [John Doe]                         AGE AT ISSUE:  [35]

CONTRACT NUMBER:  [123]                    ISSUE DATE:  [6/1/1995]

INITIAL PURCHASE PAYMENT:  [$25,000]       ANNUITY DATE:  [6/1/2025]

MINIMUM SUBSEQUENT PURCHASE PAYMENT:       [$2,000]

BENEFICIARY:  as stated in the Application for this Contract unless changed in
accordance with the Contract provisions.

INITIAL INTEREST RATE APPLICABLE TO THE GENERAL ACCOUNT:
[7% guaranteed through the end of the current calendar year]

MINIMUM GUARANTEED INTEREST RATE:  4% PER YEAR.

CONTRACT  MAINTENANCE  CHARGE:   $30.00 each Contract Year.  After the Annuity
Date, the Contract Maintenance Charge will be collected on a monthly basis.

MORTALITY  AND  EXPENSE RISK PREMIUM: Equal on an annual basis to 1.25% of the
average daily net asset value of the variable account.

ADMINISTRATIVE  EXPENSE  CHARGE:    Equal  on  an  annual basis to .15% of the
average daily net asset value of the variable account.

TRANSFER  FEE:    $25  or,  if  smaller,  2%  of  the  amount  transferred per
transaction if there are more than 12 transfers in a Contract Year.

ELIGIBLE INVESTMENTS:

      -  COVA SERIES TRUST
              -  J.P. Morgan Investment Management
              -  Select Equity Portfolio
              -  Large Cap Stock Portfolio
              -  Small Cap Stock Portfolio
              -  International Equity Portfolio
              -  Quality Bond Portfolio
              -  Lord Abbett Bond Debenture Portfolio
      -  LORD ABBETT SERIES FUND, INC.
              -  Lord Abbett Growth and Income Portfolio
      -  GENERAL AMERICAN CAPITAL COMPANY
             -  GAIMCO Money Market Portfolio

VARIABLE ACCOUNT:  First Cova Variable Annuity Account One

HOME OFFICE:  First Cova Life Insurance Company
              120 Broadway
              New York, New York 10271
              1 (800) 469-4545
              (212) 766-0012

             FOR USE WITH FIRST COVA VARIABLE ANNUITY ACCOUNT ONE
    A SEPARATE INVESTMENT ACCOUNT OF     FIRST COVA LIFE INSURANCE COMPANY

                                 DEFINITIONS

ACCOUNT  -  General  Account  and/or  one  or more of the Subaccount(s) of the
Variable Account.

ACCUMULATION  UNIT  -  An  accounting  unit  of  measure used to calculate the
Contract Value in a Subaccount of the Variable Account.

ANNUITANT - The natural person on whose life Annuity Payments are based.

ANNUITY  OR  ANNUITY  PAYMENTS  - The series of payments made to the Annuitant
after the Annuity Date under the Annuity Option elected.

ANNUITY  DATE  - The date on which Annuity Payments begin. The Annuity Date is
shown on the Contract Data Page.

ANNUITY PERIOD - The period starting on the Annuity Date.

ANNUITY  UNIT  -  An  accounting  unit  of  measure used to calculate Variable
Annuity Payments after the Annuity Date.

ATTAINED  AGE  - The age on the birthday prior to any date for which age is to
be determined.

BENEFICIARY - The person(s) who will receive the Death Benefit.

COMPANY  -   First Cova Life Insurance Company at its Home Office shown on the
Contract Data Page.

CONTRACT ANNIVERSARY - An anniversary of the Issue Date.

CONTRACT  VALUE  -  The sum of the Owner's interest in the General Account and
the Subaccounts of the Variable Account.

CONTRACT  YEAR  -  One  year  from  the  Issue  Date  and  from  each Contract
Anniversary.

ELIGIBLE INVESTMENT(S) - An investment entity shown on the Contract Data Page.

FIXED  ANNUITY - A series of payments made during the Annuity Period which are
guaranteed  as  to  dollar  amount  by  the  Company and do not vary with the 
investment experience of the Variable Account.

GENERAL  ACCOUNT - The Company's general investment account which contains all
the  assets of the Company with the exception of Cova Variable Annuity Account
One (the "Variable Account") and other segregated asset accounts.

GENERAL ACCOUNT VALUE - The Owner's interest in the General Account.

ISSUE  DATE - The date this Contract is issued. The Issue Date is shown on the
Contract Data Page.

OWNER - The person or entity named in the Application who/which has all rights
under this Contract.

PORTFOLIO  -  A segment of an Eligible Investment which constitutes a separate
and distinct class of shares.

SUBACCOUNT - A segment of the Variable Account.

SUBACCOUNT VALUE - The Owner's interest in a Subaccount.

VALUATION  DATE  -  The  Variable Account will be valued each day that the New
York Stock Exchange is open for trading.

VALUATION  PERIOD  -  The period beginning at the close of business of the New
York Stock Exchange on each Valuation Date and ending at the close of business
for the next succeeding Valuation Date.

VARIABLE  ACCOUNT - A separate investment account of the Company designated on
the Contract Data Page.

VARIABLE  ACCOUNT  VALUE  -  The  sum  of  the Owner's interest in each of the
Subaccounts of the Variable Account.

VARIABLE  ANNUITY  - A series of payments made during the Annuity Period which
vary in amount with the investment experience of each applicable Subaccount.

WITHDRAWAL VALUE - The Withdrawal Value is:

     1)    the Contract Value for the Valuation Period next following the
Valuation  Period  during which a written request for a withdrawal is received
at the Company; less

     2)  any applicable taxes not previously deducted; less

     3)  the Withdrawal Charge, if any; less

     4)  the Contract Maintenance Charge, if any.

                              GENERAL PROVISIONS

THE CONTRACT  - The entire contract consists of:

     1)  this Contract;

     2)  the Application which is attached to this Contract; and

     3)  any riders or endorsements attached to this Contract.

This  Contract may be changed or altered only by the President or Secretary of
the Company. A change or alteration must be made in writing.

INCONTESTABILITY   - The Company will not contest this Contract from the Issue
Date.

NON-PARTICIPATING    -  This  Contract  will  not share in any distribution of
dividends.

MISSTATEMENT  OF  AGE OR SEX  - The Company may require proof of age or sex of
the  Annuitant before making any life Annuity Payments under this Contract. If
the age or sex of the Annuitant has been misstated, the amount payable will be
the  amount  that the Contract Value would have provided at the correct age or
sex.

After  the  Annuity  Date,  any  under  payments  will  be made up in one sum,
including  interest  at  6%  per  year,  with  the  next  Annuity Payment. Any
overpayments,  including interest at 6% per year, will be deducted from future
Annuity Payments until the total is repaid.

CONTRACT  SETTLEMENT  - This Contract must be returned to the Company prior to
any settlement. Prior to any payment as a death claim, due proof of death must
be submitted to the Company.

REPORTS    -  At  least  once each calendar year, the Company will furnish the
Owner  with  a  report showing the Contract Value and any other information as
may  be required by law. The Company will also furnish an annual report of the
Variable Account. Reports will be sent to the last known address of the Owner.

TAXES    - Any taxes paid to any governmental entity relating to this Contract
will  be  deducted from the Purchase Payments or Contract Value when incurred.
The  Company  will, in its sole discretion, determine when taxes have resulted
from:  the  investment  experience  of  the  Variable  Account; receipt by the
Company  of  the  Purchase  Payments; or commencement of Annuity Payments. The
Company may, at its sole discretion, pay taxes when due and deduct that amount
from  the  Contract Value at a later date. Payment at an earlier date does not
waive  any  right  the Company may have to deduct amounts at a later date. The
Company will deduct any withholding taxes required by applicable law.

EVIDENCE  OF  SURVIVAL  - The Company may require satisfactory evidence of the
continued survival of any person(s) on whose life Annuity Payments are based.

MODIFICATION  OF  CONTRACT  - This Contract may not be modified by the Company
without the consent of the Owner except as may be required by applicable law.

                 ANNUITANT, OWNERSHIP, ASSIGNMENT PROVISIONS

ANNUITANT    -  The Annuitant is the person on whose life Annuity Payments are
based.  The  Annuitant  is  the  person  designated in the Application, unless
changed.

OWNERSHIP   - The Owner has all rights and may receive all benefits under this
Contract. Prior to the Annuity Date, the Owner is the person designated in the
Application, unless changed. On and after the Annuity Date:

     1)  the Annuitant is the Owner; and

     2)  upon the death of the Annuitant, the Beneficiary is the Owner. The
Owner  may  change the Owner at any time. A change of Owner will automatically
revoke any prior designation of Owner. A request for change must be:

          1)   made in writing; and
          2)   received at the Company.

The change will become effective as of the date the written request is signed.
A  new designation of Owner will not apply to any payment made or action taken
by the Company prior to the time it was received.

ASSIGNMENT    -  The Owner may, at any time during his or her lifetime, assign
his or her rights under this Contract. The Company will not be bound by any
assignment until written notice is received by the Company. The Company is not
responsible for the validity of any assignment. The Company will not be liable
as  to  any  payment or other settlement made by the Company before receipt of
the assignment.

                            BENEFICIARY PROVISIONS

BENEFICIARY    -  The Beneficiary is named in the Application, unless changed.
The Beneficiary is entitled to receive the benefits to be paid at the death of
the  Owner.the  Owner  provides  otherwise,  the Death Benefit will be paid in
equal shares or all to the survivor as follows:

      1)  to the Primary Beneficiaries who survive the Owner's death; or if
there are none,

      2)  to the Contingent Beneficiaries who survive the Owner's death; or if
there are none,

      3)  to the estate of the Owner.

CHANGE OF BENEFICIARY  - Subject to the rights of any irrevocable Beneficiary,
the  Owner  may  change  the  Primary Beneficiary or Contingent Beneficiary. A
change  may  be  made by filing a written request with the Company. The change
will  take effect as of the date the notice is signed. The Company will not be
liable for any payment made or action taken before it records the change.

                         PURCHASE PAYMENT PROVISIONS

PURCHASE  PAYMENTS    - The Initial Purchase Payment is due on the Issue Date.
Thereafter,  a Purchase Payment may be made at any time in any amount, subject
to  the  Minimum  Subsequent Purchase Payment shown on the Contract Data Page.
The Company reserves the right to reject any Application or Purchase Payment.

CHANGE  IN  PURCHASE  PAYMENTS  - Subject to the minimum shown on the Contract
Data  Page,  the  Owner  may  increase  or decrease or change the frequency of
subsequent Purchase Payments.

ALLOCATION  OF  PURCHASE  PAYMENTS    - The allocation of the initial Purchase
Payment  is  elected by the Owner on the Application. Unless elected otherwise
by the Owner, subsequent Purchase Payments are allocated in the same manner as
the  initial  Purchase Payment. Allocation of the Purchase Payments is subject
to the terms and conditions imposed by the Company.

NO  DEFAULT    - Unless the Owner makes a total withdrawal, this Contract will
remain  in  force until the Annuity Date. This Contract will not be in default
if subsequent Purchase Payments are not made.

                          GENERAL ACCOUNT PROVISIONS

GENERAL ACCOUNT VALUE  - The General Account Value at any time is equal to:

     1)  the Purchase Payments allocated to the General Account; plus

     2)  amounts transferred to the General Account; plus

     3)  interest credited to the General Account; less

     4)  any prior partial withdrawals and Withdrawal Charges deducted from
the General Account; less

     5)  amounts transferred from the General Account; less

     6)  any applicable premium taxes, Contract Maintenance Charge or Transfer
Fee.

INTEREST  TO  BE  CREDITED    -The  Company  guarantees that the interest rate
credited to the General Account will not be less than the Minimum Guaranteed
Interest  Rate.  The  Minimum  Guaranteed  Interest  Rate  is 4% per year. The
Company may credit additional interest at its sole discretion.

                             CONTRACT VALUE PROVISION

CONTRACT  VALUE    - Each Purchase Payment is allocated to a Subaccount of the
Variable Account and/or the General Account. A Purchase Payment allocated to a
Subaccount  of  the Variable Account is converted into Accumulation Units. The
number  of  Accumulation  Units  in  a Subaccount credited to this Contract is
determined  by  dividing  the Purchase Payment allocated to that Subaccount by
the  Accumulation  Unit  Value  for that Subaccount. The Contract Value on any
Valuation  Date  is the sum of the Owner's interest in the General Account and
the  Subaccounts of the Variable Account. The value of the Owner's interest in
a  Subaccount  is  determined  by multiplying the number of Accumulation Units
attributable  to  that  Subaccount  by  the  Accumulation  Unit Value for that
Subaccount.

Withdrawals  will  result  in  the  cancellation  of  Accumulation  Units in a
Subaccount or a reduction of the General Account Value.

                         VARIABLE ACCOUNT PROVISIONS

THE  VARIABLE ACCOUNT  - The Variable Account is a separate investment account
of  the  Company.  It  is  shown  on  the  Contract Data Page. The Company has
allocated  a  part  of  its assets for this and certain other contracts to the
Variable  Account.  The assets of the Variable Account are the property of the
Company.  However, they are not chargeable with the liabilities arising out of
any other business the Company may conduct.

INVESTMENTS  OF  THE  VARIABLE  ACCOUNT    -  Purchase Payments applied to the
Variable  Account  are  allocated to a Subaccount of the Variable Account. The
assets  of  the Subaccount are allocated to the Eligible Investment(s) and the
Portfolio(s), if any, within an Eligible Investment shown on the Contract Data
Page.  The  Company may, from time to time, and with the prior approval of the
Superintendent  of Insurance of the state of New York, add additional Eligible
Investments  or Portfolios to those shown on the Contract Data Page. The Owner
may  be  permitted  to  transfer  Contract  Values  to the additional Eligible
Investments  or  Portfolios.  However,  the right to make any transfer will be
limited  by  the terms and conditions imposed by the Company. If the shares of
any  of  the  Eligible  Investment(s)  or any Portfolio(s) within the Eligible
Investments  become unavailable for investment by the Variable Account, or the
Company's  Board  of  Directors  deems  further  investment  in  these  shares
inappropriate,  the  Company  may  substitute  shares  of  another  Eligible
Investment for shares already purchased under this Contract.

VALUATION OF ASSETS  - Assets of the Variable Account are valued at their fair
market value in accordance with procedures of the Company.

ACCUMULATION  UNIT   - A Purchase Payment allocated to the Variable Account is
converted  into  Accumulation Units for each elected Subaccount. The number of
Accumulation  Units in a Subaccount credited to this Contract is determined by
dividing the Purchase Payment allocated to that Subaccount by the Accumulation
Unit  Value  for  that  Subaccount as of the Valuation Period during which the
Purchase  Payment  is allocated to the Subaccount. The Accumulation Unit Value
for  each  Subaccount  was  arbitrarily set initially at $10. The Accumulation
Unit  Value  for  any  later Valuation Period is determined by subtracting (b)
from (a) and dividing the result by (c) where:

     (a)  is the net result of

            1)  the assets of the Subaccount; i.e., the aggregate value of the
underlying  Eligible  Investment  shares  held  at  the  end of such Valuation
Period; plus or minus

            2)  the cumulative charge or credit for taxes reserved which is
determined  by  the  Company  to  have  resulted  from  the  operation  of the
Subaccount of the Variable Account;

     (b)  is the cumulative unpaid charge for the Mortality and Expense Risk
Premium  and  for  the  Administrative  Expense  Charge which are shown on the
Contract Data Page; and

     (c)  is the number of Accumulation Units in a Subaccount of the Variable
Account outstanding at the end of the Valuation Period.

Withdrawals  from a Subaccount will result in the cancellation of Accumulation
Units  in  each  Subaccount  of  the  Variable  Account.  The  Contract  Value
attributable  to  a  Subaccount  of  the  Variable  Account  is  determined by
multiplying the number of Accumulation Units attributable to the Subaccount by
the  Accumulation  Unit  Value for that Subaccount. An Accumulation Unit Value
may increase or decrease from Valuation Period to Valuation Period.

                      MORTALITY AND EXPENSE RISK PREMIUM

The  Company  deducts  a  Mortality and Expense Risk Premium from the Variable
Account  which  is  equal,  on  an  annual  basis,  to the amount shown on the
Contract  Data  Page.  The  Mortality and Expense Risk Premium compensates the
Company for assuming the mortality and expense risks under this Contract.

ADMINISTRATIVE EXPENSE CHARGE  - The Company deducts an Administrative Expense
Charge  from  the  Variable Account which is equal, on an annual basis, to the
amount  shown  on  the  Contract  Data Page. The Administrative Expense Charge
compensates  the  Company  for the costs associated with the administration of
this Contract and the Variable Account.

MORTALITY  AND  EXPENSE  GUARANTEE    - The Company guarantees that the dollar
amount  of  each  Annuity  Payment after the first Annuity Payment will not be
affected by variations in mortality or expense experience.

                         CONTRACT MAINTENANCE CHARGE

DEDUCTION  FOR  CONTRACT  MAINTENANCE  CHARGE  - The Company deducts an annual
Contract Maintenance Charge from the Contract Value by cancelling Accumulation
Units from each applicable Subaccount or reducing the General Account Value to
reimburse  it  for  expenses  relating  to  maintenance  of this Contract. The
Contract  Maintenance  Charge is shown on the Contract Data Page. The Contract
Maintenance  Charge  will be deducted from the Contract Value on each Contract
Anniversary  while this Contract is in force. If a total withdrawal is made on
other  than  a  Contract  Anniversary, the Contract Maintenance Charge will be
deducted  at  the  time  of  withdrawal. If the Annuity Date is not a Contract
Anniversary,  a prorata portion of the annual Contract Maintenance Charge will
be  deducted  on  the  Annuity  Date.  After  the  Annuity  Date, the Contract
Maintenance  Charge  will be collected on a monthly basis and will result in a
reduction of each Annuity Payment.

                              TRANSFER PROVISION

TRANSFERS   - Prior to the Annuity Date, the Owner may transfer all or part of
an  Account  without the imposition of any fee or charge if there have been no
more than 12 transfers made in the Contract Year. All transfers are subject to
the following:

     1)  if more than 12 transfers have been made in the Contract Year, the
Company  will deduct a Transfer Fee. The Transfer Fee is shown on the Contract
Data  Page.  The Transfer Fee will be deducted from the Account from which the
transfer  is  made.  However,  if  the  entire interest in an Account is being
transferred,  the  Transfer  Fee  will  be  deducted  from the amount which is
transferred.

     2)  the minimum amount which may be transferred is the lesser of:

        (A) $500; or
        (B) the Owner's entire interest in the Account.

     3)  transfers will be effected during the Valuation Period next following
receipt  by  the Company of a written transfer request containing all required
information.  However, no transfer may be made effective within seven calendar
days of the Annuity Date.

      4)  any transfer direction must clearly specify: (A) the amount which is
to be transferred; and (B) the Accounts which are to be affected. If the Owner
elects  to use the transfer privilege, neither the Company nor its Home Office
will be liable for transfers made in accordance with the Owner's instructions.

                                DEATH BENEFIT

DEATH  OF  ANNUITANT  - Upon death of the Annuitant prior to the Annuity Date,
the  Owner must designate a new Annuitant. If no designation is made within 30
days of the death of the Annuitant, the Owner will become the Annuitant.
Upon death of the Annuitant after the Annuity Date, the Death Benefit, if any,
will  be  as specified in the Annuity Option elected and the remaining Annuity
Payments  will  be distributed at least as rapidly as prior to the Annuitant's
death.

DEATH OF OWNER  - Upon death of the Owner prior to the Annuity Date, the Death
Benefit will be paid to the Beneficiary designated by the Owner. Upon death of
the  Owner  after  the  Annuity  Date,  the  Death Benefit, if any, will be as
specified  in  the  Annuity  Option elected and the remaining Annuity Payments
will be distributed at least as rapidly as prior to the Owner's death.
Prior to the Owner, or a Joint Owner, attaining age 80, the Death Benefit will
be the greater of:

     1)    the  Purchase Payments less any Withdrawals and any applicable
Withdrawal Charge;

     2)  the Contract Value; or

     3)  the Contract Value on the most recent seven year Contract Anniversary
plus  any subsequent Purchase Payments less any subsequent Withdrawals and any
applicable Withdrawal Charge.

After  the  Owner, or a Joint Owner, attains age 80, the Death Benefit will be
the greater of:

     1)  Purchase Payments less any Withdrawals and any applicable Withdrawal
Charge;

     2)  the Contract Value; or

     3)  the Contract Value on the most recent seven year Contract Anniversary
on  or  before the Owner's 80th birthday plus any subsequent Purchase Payments
less any subsequent Withdrawals and any applicable Withdrawal Charge.

If  Joint  Owners are named, the Death Benefit is payable upon the first death
of  a  Joint Owner. However, a surviving Joint Owner who is both the spouse of
the  other Joint Owner and the Beneficiary may elect that this Contract remain
in effect.

The  Death Benefit will be determined and paid as of the Valuation Period next
following the date of receipt by the Company of both due proof of death and an
election for a single sum payment or election under an Annuity Option.

If  a  single sum payment is requested, the proceeds will be paid within seven
(7)  days  of  receipt  of  proof  of death and the election. Payment under an
Annuity  Option may only be elected during the sixty-day period beginning with
the  date of receipt of proof of death or a single sum payment will be made to
the Beneficiary at the end of the sixty-day period.

The  entire  Death  Benefit  must be paid within five (5) years of the date of
death unless the Beneficiary elects to have the Death Benefit payable under an
Annuity  Option  over the Beneficiary's lifetime or for a period not extending
beyond the Beneficiary's life expectancy, beginning within one (1) year of the
date of death.

If  the Beneficiary is the spouse of the Owner, the spouse may elect to become
the  Owner  and  continue this Contract in effect at the then current Contract
Value.

PAYMENT OF DEATH BENEFIT  - The Company will require due proof of death before
any Death Benefit is paid. Due proof of death will be:

     1)  a certified death certificate;

     2)  a certified decree of a court of competent jurisdiction as to the
finding of death;

     3)  a written statement by a medical doctor who attended the deceased; or

     4)  any other proof satisfactory to the Company.

Any  Death  Benefit  will  be  paid  in  accordance  with  applicable  law  or
regulations governing death benefit payments.

                              ANNUITY PROVISIONS

ANNUITY  DATE   - The Annuity Date is elected by the Owner on the Application.
The  Annuity Date is shown on the Contract Data Page. The Annuity Date must be
the  first  day  of  a  calendar month and must be at least one year after the
Issue  Date.  The  Annuity  Date  may  not  be later than the first day of the
calendar month following the Annuitant's 85th birthday.

Prior  to  the  Annuity  Date, the Owner may, subject to the above, change the
Annuity Date upon 30 days prior written notice to the Company.

ELECTION  OF  ANNUITY  OPTION  - The Annuity Option is elected by the Owner on
the  Application.  If  no  Annuity  Option  is elected, Option 2 with 10 years
guaranteed will automatically be applied. Prior to the Annuity Date, the Owner
may,  upon  30  days  prior  written notice to the Company, change the Annuity
Option.

FREQUENCY AND AMOUNT OF ANNUITY PAYMENTS  - Annuity Payments will be paid as
monthly installments. The Contract Value on the Annuity Date is applied to the
Annuity  Table  for  the Annuity Option elected. If the amount of the Contract
Value  to  be applied under an Annuity Option is less than $2,000, the Company
reserves  the  right to make one lump sum payment in lieu of Annuity Payments.
If  the  amount  of  any Annuity Payment would be or become less than $20, the
Company will reduce the frequency of payments to an interval which will result
in  each  payment being at least $20. The Annuity Tables are based on the 1983
Individual Annuity Mortality Tables with interest at the rate of 3% per year.

ANNUITY  OPTIONS   - The following Annuity Options or any other Annuity Option
acceptable to the Company may be elected.

       OPTION 1 - LIFE ANNUITY.  The Company will make monthly payments during
the life of the Annuitant.

       OPTION 2 - LIFE ANNUITY WITH 5, 10 OR 20 YEARS GUARANTEED.  The Company
will  make  monthly  Annuity  Payments  during  the  life of the Annuitant. If
payments  have  been  made for less than the guaranteed period at the death of
the  Annuitant, payments will continue to the Beneficiary for the remainder of
the  guaranteed period. However, the Beneficiary may elect to receive a single
sum  payment.  A  single  sum  payment  will  be equal to the present value of
remaining payments as of the date of receipt of due proof of death commuted at
the assumed investment rate of 3%. If any life income optional settlement with
a  period certain provides for installment payments of the same amount at some
ages for different periods certain, the contract must provide that the insurer
will  deem  an election to have been made for the longest period certain which
could have been elected for such age and amount.

       OPTION  3  - JOINT AND LAST SURVIVOR ANNUITY.  The Company will make
monthly  Annuity  Payments for the joint lifetime of the Annuitant and another
person.  At  the  death  of either Payee, Annuity Payments will continue to be
made  to  the survivor Payee. The survivor's Annuity Payments will be equal to
100%,  66  2/3%  or  50%  of  the amount payable during the joint lifetime, as
chosen.

ANNUITY  - If all of the Contract Value on the seventh calendar day before the
Annuity  Date is allocated to the General Account, the Annuity will be paid as
a Fixed Annuity. If all of the Contract Value on the Annuity Date is allocated
to  the  Variable  Account, the Annuity will be paid as a Variable Annuity. If
the  Contract  Value  on  the  Annuity  Date  is allocated to both the General
Account and the Variable Account, the Annuity will be paid as a combination of
a  Fixed  Annuity and a Variable Annuity to reflect the allocation between the
Accounts. Variable Annuity Payments will reflect the investment performance of
the  Variable  Account in accordance with the allocation of the Contract Value
to the Subaccounts on the Annuity Date.

The  Contract  Value  will  be  applied  to the applicable Annuity Tables. The
Annuity  Table used will depend upon the Annuity Option elected. The amount of
the  first  payment  for each $1,000 of Contract Value is shown in the Annuity
Tables.  If, as of the Annuity Date, the then current Single Premium Immediate
Annuity  rates  applicable  to this class of contracts provide a first Annuity
Payment  greater  than  guaranteed  under  the  same Annuity Option under this
Contract, the greater payment will be made.

FIXED  ANNUITY    - The General Account Value on the day immediately preceding
the  Annuity Date will be used to determine the Fixed Annuity monthly payment.
The  first  monthly  Annuity  Payment  will  be  based upon the Annuity Option
elected and the appropriate Annuity Option Table.

VARIABLE ANNUITY  - Variable Annuity Payments:

     1)  are not predetermined as to dollar amount; and

     2)  will vary in amount with the net investment results of the applicable
Subaccount(s) of the Variable Account at the Annuity Date.

The dollar  amount  of  Variable  Annuity  Payments for each applicable
Subaccount after the first is determined as follows:

     1)   the dollar amount of the first Variable Annuity Payment is divided
by  the  value  of  an  Annuity  Unit for each applicable Subaccount as of the
Annuity  Date.  This  establishes the number of Annuity Units for each monthly
payment.  The  number  of Annuity Units for each applicable Subaccount remains
fixed during the Annuity Period;

     2)  the fixed number of Annuity Units per payment in each Subaccount is
multiplied  by  the  Annuity  Unit  Value  for  that  Subaccount  for the last
Valuation  Period  of  the  month preceding the month for which the payment is
due.  This  result  is  the  dollar  amount of the payment for each applicable
Subaccount.

The  total  dollar  amount  of each Variable Annuity Payment is the sum of all
Subaccount  Variable  Annuity  Payments  reduced  by  the  applicable Contract
Maintenance Charge.

ANNUITY  UNIT    -  The  value  of  an Annuity Unit for each Subaccount of the
Variable  Account  was initially set on an arbitrary basis. This was done when
the first Eligible Investment shares were purchased.

The  Subaccount  Annuity  Unit  Value  at  the end of any subsequent Valuation
Period  is determined by multiplying the Subaccount Annuity Unit Value for the
immediately  preceding  Valuation  Period by the net investment factor for the
day  for which the Annuity Unit Value is being calculated; and multiplying the
result by 0.999919 for each day within the Valuation Period.

NET  INVESTMENT  FACTOR  - The Net Investment Factor for any Subaccount of the
Variable Account for any Valuation Period is determined by dividing:

     1)   the Accumulation Unit Value as of the close of the current Valuation
Period; by

     2)    the Accumulation Unit Value as of the close of the immediately
preceding Valuation Period.

The Net Investment Factor may be greater or less than one, as the Annuity Unit
Value may increase or decrease.

TRANSFERS  DURING  THE  ANNUITY PERIOD  - During the Annuity Period, the Owner
may make transfers, by written request, as follows:

          1)    the  Owner may make a transfer once each Contract Year between
Subaccounts of the Variable Account.

          2)    the  Owner  may  at any time, make a transfer from one or more
Subaccounts to the General Account. The Owner may not make a transfer from the
General Account to the Variable Account.

The  amount  transferred  to  the  General  Account  from  a Subaccount of the
Variable Account will be equal to the annuity reserve for the payee's interest
in  that Subaccount. The annuity reserve is the product of "(a)" multiplied by
"(b)"  multiplied  by  "(c)",  where  (a)  is  the  number  of  Annuity  Units
representing  the  Owner's interest in the Subaccount per Annuity Payment; (b)
is  the Annuity Unit Value for the Subaccount; and (c) is the present value of
$1.00  per  payment  period  as  of  the  Attained Age of the Owner at time of
transfer  for the Annuity Option, determined using the 1983 Individual Annuity
Mortality  Tables  with  interest  at  3% per year. Amounts transferred to the
General  Account  will  be  applied  under  the  Annuity Option elected at the
attained age of the Owner at the time of the transfer. All amounts and Annuity
Unit Values will be determined as of the end of the Valuation Period preceding
the effective date of the transfer.

PROTECTION  OF  PROCEEDS  - No Payee may commute, encumber, alienate or assign
any payments under this Contract. To the extent permitted by law, no
payments  will  be subject to the debts, contracts or engagements of any Payee
or  to  any  judicial  process  to  levy  upon  or attach the same for payment
thereof.

                            WITHDRAWAL PROVISIONS

WITHDRAWALS   - Prior to the Annuity Date, the Owner may, upon written request
received  by the Company, make a total or partial withdrawal of the Withdrawal
Value. A withdrawal will result in the cancellation of Accumulation Units from
each  applicable  Subaccount  of  the  Variable  Account or a reduction in the
General  Account  Value  in  the  ratio  that  the Subaccount Value and/or the
General  Account  Value  bears  to  the  total  Contract Value. The Owner must
specify in writing in advance which units are to be cancelled or values are to
be reduced if other than the above method is desired. The Company will pay the
amount of any withdrawal within seven (7) days of receipt of a request in good
order  unless  the  Suspension  Or  Deferral Of Payments Or Transfers From The
Variable  Account  provision or the Deferral Of Payments Or Transfers From The
General Account provision is in effect.

Each  partial withdrawal must be for an amount which is not less than $500 or,
if  smaller,  the  remaining  Withdrawal Value. The remaining Withdrawal Value
must be at least $1,000 after a partial withdrawal is completed.

WITHDRAWAL  CHARGE    -  A Withdrawal Charge may be deducted in the event of a
withdrawal of all or a portion of the Contract Value. The Withdrawal Charge is
imposed  on  a withdrawal of Contract Value attributable to a Purchase Payment
within  seven  (7)  years  of  receipt of the Purchase Payment. The Withdrawal
Charge,  if any, is equal to 7% of the Purchase Payment withdrawn within first
and  second  years  following  receipt,  5%  of the Purchase Payment withdrawn
during  third, fourth and fifth years following receipt and 3% of the Purchase
Payment withdrawn during sixth and seventh years following receipt.

For  a  partial  withdrawal,  the  Withdrawal Charge will be deducted from the
remaining  Withdrawal  Value, if sufficient, or from the amount withdrawn. The
Withdrawal  Charge will be deducted by cancelling Accumulation Units from each
applicable  Subaccount or reducing the General Account Value in the ratio that
the  Subaccount  Value  and/  or  General  Account bears to the total Contract
Value.  The  Owner  must specify in writing in advance if other than the above
method of cancellation is desired.

WAIVER  OF  WITHDRAWAL CHARGE  - A withdrawal of 10% of the aggregate Purchase
Payments  may  be made without the Withdrawal Charge on a non-cumulative basis
as follows:

        1)  Once each Contract Year after the first Contract Year, as a single
sum payment if the Contract Value prior to the withdrawal exceeds $5,000; or

         2)  At any time, subject to any conditions the Company may impose, as
equal periodic installments.

Any  equal periodic installments made to which the Waiver of Withdrawal Charge
applies are made in accordance with the following:

       1)  Total monthly withdrawals cannot exceed 10% of Purchase Payments in
any 12 month period; and
     2)  The Owner must be over age 59-1/2.

   SUSPENSION OR DEFERRAL OF     PAYMENTS OR TRANSFERS FROM     THE VARIABLE
                                   ACCOUNT

The  Company  reserves  the  right  to  suspend  or  postpone  payments  for a
withdrawal or transfer for any period when:

       1)  the New York Stock Exchange is closed (other than customary weekend
and holiday closings);

      2)  trading on the New York Stock Exchange is restricted;

      3)  an emergency exists as a result of which disposal of securities held
in the Variable Account is not reasonably practicable or it is not reasonably
practicable to determine the value of the Variable Account's net assets; or

      4)  during any other period when the Securities and Exchange Commission,
by  order,  so  permits for the protection of Owners; provided that applicable
rules and regulations of the Securities and Exchange Commission will govern as
to whether the conditions described in (2) and (3) exist.

DEFERRAL  OF  PAYMENTS  OR  TRANSFERS  FROM THE GENERAL ACCOUNT  - The Company
reserves  the  right  to  defer  payment for a withdrawal or transfer from the
General  Account  for  the  period  permitted by law but not for more than six
months after written election is received by the Company.

                        RESERVES, VALUES AND BENEFITS

All  reserves are greater to or equal to those required by statute. Any values
and death benefits that may be available under this Contract are not less than
the  minimum  benefits  required  by  any  statute  of the state in which this
Contract is delivered.

ANNUITY TABLE 1

Monthly Annuity Payment Under Option 1
For Each $1,000 Of Contract Value Applied

<TABLE>
<CAPTION>
      Male    Female         Male    Female         Male    Female
     Monthly  Monthly       Monthly  Monthly       Monthly  Monthly
Age  Payment  Payment  Age  Payment  Payment  Age  Payment  Payment
<S>  <C>      <C>      <C>  <C>      <C>      <C>  <C>      <C>
5       2.82     2.76   32     3.35     3.19   59     5.18     4.63
6       2.83     2.77   33     3.38     3.21   60     5.31     4.74
7       2.85     2.78   34     3.42     3.24   61     5.45     4.85
8       2.86     2.79   35     3.46     3.27   62     5.61     4.97
9       2.87     2.80   36     3.50     3.30   63     5.77     5.10
10      2.88     2.81   37     3.54     3.33   64     5.95     5.24
11      2.90     2.82   38     3.58     3.37   65     6.13     5.38
12      2.91     2.83   39     3.62     3.40   66     6.34     5.54
13      2.93     2.84   40     3.67     3.44   67     6.55     5.71
14      2.94     2.85   41     3.72     3.48   68     6.78     5.89
15      2.96     2.87   42     3.77     3.52   69     7.02     6.08
16      2.97     2.88   43     3.83     3.56   70     7.29     6.29
17      2.99     2.90   44     3.88     3.60   71     7.57     6.51
18      3.01     2.91   45     3.94     3.65   72     7.87     6.76
19      3.03     2.93   46     4.01     3.70   73     8.19     7.02
20      3.05     2.94   47     4.07     3.75   74     8.53     7.31
21      3.07     2.96   48     4.14     3.80   75     8.90     7.62
22      3.09     2.97   49     4.21     3.86   76     9.30     7.96
23      3.11     2.99   50     4.29     3.92   77     9.72     8.33
24      3.13     3.01   51     4.36     3.98   78    10.18     8.73
25      3.15     3.03   52     4.45     4.05   79    10.67     9.16
26      3.18     3.05   53     4.53     4.12   80    11.19     9.63
27      3.20     3.07   54     4.63     4.19   81    11.75    10.14
28      3.23     3.09   55     4.72     4.27   82    12.35    10.69
29      3.26     3.11   56     4.83     4.36   83    12.99    11.29
30      3.29     3.14   57     4.94     4.44   84    13.66    11.94
31      3.32     3.16   58     5.05     4.54  85+    14.37    12.64
</TABLE>




ANNUITY TABLE 2

Monthly Annuity Payment Under Option 2
For Each $1,000 Of Contract Value Applied

<TABLE>
<CAPTION>
Male   5 Years     10 Years    20 Years   Male   5 Years     10 Years    20 Years
Age   Guaranteed  Guaranteed  Guaranteed  Age   Guaranteed  Guaranteed  Guaranteed
<S>   <C>         <C>         <C>         <C>   <C>         <C>         <C>
5           2.82        2.82        2.82    46        4.00        3.98        3.88
6           2.83        2.83        2.83    47        4.06        4.04        3.94
7           2.84        2.84        2.84    48        4.13        4.10        3.99
8           2.86        2.86        2.85    49        4.20        4.17        4.04
9           2.87        2.87        2.86    50        4.27        4.27        4.10
10          2.88        2.88        2.88    51        4.35        4.31        4.16
11          2.90        2.89        2.89    52        4.43        4.39        4.22
12          2.91        2.91        2.90    53        4.52        4.47        4.28
13          2.92        2.92        2.92    54        4.61        4.56        4.34
14          2.94        2.94        2.93    55        4.70        4.65        4.40
15          2.96        2.95        2.95    56        4.80        4.74        4.47
16          2.97        2.97        2.96    57        4.91        4.84        4.53
17          2.99        2.99        2.98    58        5.03        4.94        4.60
18          3.01        3.00        3.00    59        5.15        5.05        4.66
19          3.03        3.02        3.02    60        5.28        5.17        4.73
20          3.04        3.04        3.04    61        5.41        5.29        4.79
21          3.06        3.06        3.05    62        5.56        5.42        4.86
22          3.09        3.08        3.07    63        5.72        5.55        4.92
23          3.11        3.10        3.10    64        5.88        5.69        4.98
24          3.13        3.13        3.12    65        6.06        5.84        5.04
25          3.15        3.15        3.14    66        6.25        5.99        5.10
26          3.18        3.17        3.16    67        6.45        6.15        5.15
27          3.20        3.20        3.19    68        6.66        6.31        5.20
28          3.23        3.23        3.21    69        6.88        6.48        5.24
29          3.26        3.25        3.24    70        7.12        6.65        5.29
30          3.29        3.28        3.27    71        7.37        6.82        5.32
31          3.32        3.31        3.30    72        7.63        7.00        5.36
32          3.34        3.34        3.33    73        7.91        7.18        5.39
33          3.38        3.38        3.36    74        8.20        7.36        5.41
34          3.42        3.41        3.39    75        8.51        7.53        5.43
35          3.45        3.45        3.42    76        8.83        7.71        5.45
36          3.49        3.49        3.46    77        9.16        7.88        5.47
37          3.53        3.53        3.49    78        9.51        8.05        5.48
38          3.58        3.57        3.53    79        9.88        8.21        5.49
39          3.62        3.61        3.57    80       10.25        8.37        5.50
40          3.67        3.66        3.61    81       10.64        8.51        5.51
41          3.72        3.71        3.65    82       11.03        8.65        5.51
42          3.77        3.76        3.70    83       11.42        8.78        5.52
43          3.82        3.81        3.74    84       11.82        8.90        5.52
44          3.88        3.86        3.79   85+       12.21        9.00        5.52
45          3.91        3.92        3.84
</TABLE>



ANNUITY TABLE 2

Monthly Annuity Payment Under Option 2
For Each $1,000 Of Contract Value Applied

<TABLE>
<CAPTION>
Female   5 Years     10 Years    20 years   Female   5 Years     10 Years    20 Years
Age     Guaranteed  Guaranteed  Guaranteed   Age    Guaranteed  Guaranteed  Guaranteed
<S>     <C>         <C>         <C>         <C>     <C>         <C>         <C>
5             2.76        2.76        2.75      46        3.70        3.69        3.65
6             2.77        2.77        2.76      47        3.75        3.74        3.69
7             2.78        2.78        2.77      48        3.80        3.79        3.74
8             2.79        2.79        2.78      49        3.86        3.84        3.79
9             2.80        2.80        2.79      50        3.92        3.90        3.84
10            2.81        2.81        2.80      51        3.98        3.96        3.89
11            2.82        2.82        2.82      52        4.04        4.03        3.94
12            2.83        2.83        2.83      53        4.11        4.09        4.00
13            2.84        2.84        2.84      54        4.19        4.16        4.06
14            2.85        2.85        2.85      55        4.26        4.24        4.12
15            2.87        2.87        2.86      56        4.35        4.32        4.18
16            2.88        2.88        2.88      57        4.43        4.40        4.25
17            2.90        2.90        2.89      58        4.53        4.49        4.31
18            2.91        2.91        2.91      59        4.62        4.58        4.38
19            2.92        2.92        2.92      60        4.73        4.68        4.45
20            2.94        2.94        2.94      61        4.84        4.78        4.52
21            2.96        2.96        2.95      62        4.95        4.89        4.60
22            2.97        2.97        2.97      63        5.08        5.00        4.67
23            2.99        2.99        2.99      64        5.21        5.12        4.74
24            3.01        3.01        3.00      65        5.35        5.25        4.81
25            3.03        3.03        3.02      66        5.50        5.38        4.88
26            3.05        3.05        3.04      67        5.66        5.53        4.95
27            3.07        3.07        3.06      68        5.83        5.68        5.02
28            3.09        3.09        3.08      69        6.02        5.83        5.08
29            3.11        3.11        3.10      70        6.22        6.00        5.14
30            3.14        3.14        3.13      71        6.43        6.17        5.20
31            3.16        3.16        3.15      72        6.66        6.35        5.25
32            3.19        3.19        3.17      73        6.90        6.54        5.29
33            3.21        3.21        3.20      74        7.17        6.73        5.33
34            3.24        3.24        3.23      75        7.45        6.93        5.37
35            3.27        3.27        3.25      76        7.75        7.13        5.40
36            3.30        3.30        3.28      77        8.06        7.33        5.43
37            3.33        3.33        3.31      78        8.40        7.53        5.45
38            3.36        3.36        3.34      79        8.76        7.73        5.47
39            3.40        3.40        3.38      80        9.14        7.93        5.48
40            3.44        3.44        3.41      81        9.54        8.12        5.49
41            3.47        3.47        3.45      82        9.95        8.30        5.50
42            3.51        3.51        3.48      83       10.39        8.47        5.51
43            3.56        3.56        3.52      84       10.83        8.63        5.51
44            3.60        3.60        3.56     85+       11.29        8.78        5.52
45            3.65        3.65        3.60
</TABLE>



ANNUITY TABLE 3

Monthly Annuity Payment Under Option 3
For Each $1,000 Of Contract Value Applied
Joint And 50% Survivor Annuity

<TABLE>
<CAPTION>
<S>     <C>   <C>   <C>   <C>   <C>   <C>
Female
Age     Male  Age

          50    55    60    65    70    75

50      4.03  4.21  4.42  4.68  4.98  5.32
55      4.20  4.40  4.63  4.92  5.25  5.62
60      4.41  4.63  4.89  5.21  5.58  6.01
65      4.67  4.91  5.21  5.57  6.00  6.49
70      4.97  5.25  5.59  6.01  6.52  7.10
75      5.34  5.67  6.06  6.56  7.17  7.87
</TABLE>



Joint And 66 2/3% Survivor Annuity

<TABLE>
<CAPTION>
<S>     <C>   <C>   <C>   <C>   <C>   <C>
Female
Age     Male  Age

          50    55    60    65    70    75

50      3.86  4.00  4.16  4.33  4.51  4.70
55      4.02  4.19  4.38  4.58  4.79  5.02
60      4.20  4.40  4.63  4.87  5.14  5.41
65      4.40  4.64  4.91  5.22  5.55  5.89
70      4.61  4.90  5.23  5.62  6.04  6.49
75      4.85  5.18  5.58  6.06  6.62  7.22
</TABLE>



Joint And 100% Survivor Annuity

<TABLE>
<CAPTION>
<S>     <C>   <C>   <C>   <C>   <C>   <C>
Female
Age     Male  Age

          50    55    60    65    70    75

50      3.57  3.65  3.72  3.76  3.80  3.82
55      3.71  3.83  3.94  4.02  4.08  4.13
60      3.83  4.01  4.17  4.31  4.42  4.50
65      3.94  4.17  4.41  4.64  4.83  4.98
70      4.02  4.31  4.63  4.96  5.28  5.54
75      4.09  4.42  4.82  5.27  5.74  6.19
</TABLE>

Information about different age combinations will be furnished upon request.


INDIVIDUAL FLEXIBLE PURCHASE PAYMENT
DEFERRED VARIABLE AND FIXED ANNUITY CONTRACT
NONPARTICIPATING
NO DIVIDENDS




First Cova Life Insurance Company
120 Broadway
New York, New York 10271

First Cova Life Insurance Company
120 Broadway
New York, New York 10271




                                 ENDORSEMENT


This  Endorsement  forms  a  part of the Contract to which it is attached. The
effective  date  of  this  Endorsement is the Issue Date shown on the Contract
Data Page.

      REBALANCING TRANSFERS  -  Rebalancing Transfers may be made by the Owner
subject to the following conditions:

     1)  Rebalancing Transfers are not subject to assessment of the Transfer
Fee.

     2)  Rebalancing Transfers may not be made simultaneously with Dollar Cost
Averaging Transfers.

     3)  The Company has received written notice of an election to initiate
Rebalancing Transfers from the Owner.

All other terms and conditions of the Contract remain unchanged.



First  Cova Life Insurance Company has caused this Endorsement to be signed by
its President and Secretary.

First Cova Life Insurance Company
120 Broadway
New York, New York 10271




                                 ENDORSEMENT


This  Endorsement  forms  a  part of the Contract to which it is attached. The
effective  date  of  this  Endorsement is the Issue Date shown on the Contract
Data Page.

      AUTOMATIC WITHDRAWALS  -  Automatic Withdrawals may be made by the Owner
subject to the following conditions:

     1)  An Owner making Automatic Withdrawals must be over age 59-1/2.

     2)  Total monthly withdrawals cannot exceed 10% of the purchase payments
made in any 12 month period.

     3)    The  Company  reserves the right to impose a fee for Automatic
Withdrawals.

     4)  The Company has received written notice of an election to initiate
Automatic Withdrawals from the Owner.

All other terms and conditions of the Contract remain unchanged.



First  Cova Life Insurance Company has caused this Endorsement to be signed by
its President and Secretary.

First Cova Life Insurance Company
120 Broadway
New York, New York 10271




                                 ENDORSEMENT


This  Endorsement  forms  a  part of the Contract to which it is attached. The
effective  date  of  this  Endorsement is the Issue Date shown on the Contract
Data Page.

       DOLLAR COST AVERAGING TRANSFERS  -  Dollar Cost Averaging Transfers may
be made by the Owner subject to the following conditions:

     1)  The minimum amount which may be transferred each month is $500.

     2)  The minimum amount required in the General Account or Subaccount from
which  transfers  are  made  is  $6,000 or the amount required to complete all
transfers.

     3)  Dollar Cost Averaging Transfers are not subject to assessment of the
Transfer Fee.

     4)  Dollar Cost Averaging Transfers may not be made simultaneously with
Rebalancing Transfers.

     5)  The Company has received written notice of an election to initiate
Dollar Cost Averaging Transfers from the Owner.

All other terms and conditions of the Contract remain unchanged.



First  Cova Life Insurance Company has caused this Endorsement to be signed by
its President and Secretary.

<TABLE>
<CAPTION>
<S>                                                                             <C>
COVA                                                                            Send application and check to:
                                                                                First Cova Life Insurance Company
FIRST COVA LIFE INSURANCE COMPANY                                               120 Broadway
                                                                                New York, New York 10271
______________________________________________________________________________
</TABLE>


FLEXIBLE PURCHASE PAYMENT VARIABLE AND FIXED ANNUITY APPLICATION
______________________________________________________________________________

<TABLE>
<CAPTION>
<S>  <C>

 1.  OWNER (Correspondence is sent to the Owner.)

     Name      [John                    J.               Doe]
     -----------------------------------------------------------------------------------------------------------
                       (First)                              (Middle)                       (Last)
     Address   [123 Main Street]
     -----------------------------------------------------------------------------------------------------------
                 (Street)
               [Anytown                                   IL     60001]
     -----------------------------------------------------------------------------------------------------------
                (City)                                     (State)         (Zip)
     Sex [X] M [ ] F   Phone [708] 123-4567]  Birthdate [ 4 / 12 / 58 ]
     -----------------------------------------------------------------------------------------------------------
                                                              (Month) (Day)   (Year)
     Social Security Number [ 123 - 45 - 6789 ]
     -----------------------------------------------------------------------------------------------------------
     _______________________________________________________________________

 2.  JOINT OWNER

     Name
     -----------------------------------------------------------------------------------------------------------
                       (First)                              (Middle)                       (Last)
     Address
     -----------------------------------------------------------------------------------------------------------
                 (Street)                          (City)                           (State)               (Zip)
     Birthdate     /    / Soc. Sec. No.     -    - Sex [ ]M [ ]F
     -----------------------------------------------------------------------------------------------------------

     Phone (   )
     -----------------------------------------------------------------------------------------------------------

     Unless otherwise provided upon the death
     of a Joint Owner who is the spouse of the
     other Joint Owner, the surviving spouse         --------------------------
     will be the Beneficiary.                        (Signature of Joint Owner)
     _______________________________________________________________________

 3.  ANNUITANT (Complete only if different than Owner.)

     Name                                            Birthdate     /    / Sex [ ]M [ ]F
     -----------------------------------------------------------------------------------------------------------
              (First)               (Middle)                  (Last)
     Address                                         Soc. Sec. No.    -   -
     -----------------------------------------------------------------------------------------------------------
             (Street)       (City)       (State)    (Zip)    Phone (   )
     -----------------------------------------------------------------------------------------------------------
     _______________________________________________________________________

 4.  BENEFICIARY
     (Show full name(s), relationship(s), Social Security number(s),
     percentage each is to receive and address. Use Special Requests Section
     if additional space is needed.)

     Primary      [Mary J. Doe, Wife, 100%]
     -----------------------------------------------------------------------------------------------------------

     Primary      [Mary J. Doe, Wife, 100%]
     -----------------------------------------------------------------------------------------------------------
                  [234-56-7890]
     -----------------------------------------------------------------------------------------------------------
                  [123 Main Street, Anytown, IL]
     -----------------------------------------------------------------------------------------------------------
     Contingent

     _______________________________________________________________________

 5.  PURCHASE PAYMENT ALLOCATION

     Initial Purchase Payment   $      [10,000]
     -----------------------------------------------------------------------------------------------------------

     Must be whole percentages with a minimum of 10% in any Account or
     Portfolio. Unless otherwise directed, subsequent purchase payments will
     be allocated as shown. Total Allocation must equal 100%.

- ---- % General Account

- ---- J.P. Morgan Investment Management      Lord Abbett
- ---- % Select Equity Portfolio          [30]% Growth & Income Portfolio
                                        -----
     -----------------------------------------------------------------------------------------------------------
- ---- % Large Cap Stock Portfolio        [20]% Bond Debenture Portfolio

                                       ----
     -----------------------------------------------------------------------------------------------------------
- ---- % Small Cap Stock Portfolio
- ---- % International Equity Portfolio                            GAIMCO
[50] % Quality Bond Portfolio                              ----% Money Market Portfolio
- ----      
    -----------------------------------------------------------------------------------------------------------
     _______________________________________________________________________

 6.  TYPE OF PLAN

     Non-Qualified
     _______________________________________________________________________

 7.  SPECIAL REQUESTS






     _______________________________________________________________________

 8.  DOLLAR COST AVERAGING TRANSFERS- I authorize Dollar Cost Averaging
     Transfers of $____________ to be transferred each month ($500 minimum)
     from the GAIMCO Money Market Portfolio or the General Account ($6,000
     minimum required in the GAIMCO Money Market Portfolio or the General
     Account or amount needed to complete all transfers.)

     FROM                       TO
     Check One                  J.P. Morgan Investment Management
     [ ] GAIMCO                 ----% Select Equity Portfolio
         Money                  ----% Large Cap Stock Portfolio
         Market                 ----% Small Cap Stock Portfolio
         Portfolio              ----% International Equity Portfolio
     [ ] General                ----% Quality Bond Portfolio
         Account
                                Lord Abbett
                                ----% Growth and Income Portfolio
                                ----% Bond Debenture Portfolio

                                GAIMCO
                                ----% Money Market Portfolio
                                       (if transfers are made from the
                                       General Account)
                                 ----
                                 100%  Total

     I authorize transfers to be made for: [ ] 12 months     [ ] 24 months
     [ ] 36 months     [ ] 48 months     [ ] 60 months     Other ____ months

     Dollar Cost Averaging Transfers and Rebalancing Transfers are not
     available simultaneously.
     _______________________________________________________________________

 9.  AUTOMATIC WITHDRAWALS - I authorize automatic monthly withdrawals of
     __________. Total monthly withdrawals cannot exceed 10% of purchase
     payments in any 12 month period.

     I understand that Automatic Withdrawals are available only if I am over
     age 59 1/2.

     FEDERAL AND STATE INCOME TAX WITHHOLDING

     Check one: [ ] I elect to have Federal Income Tax withheld from these
                    distributions.
                [ ] I elect NOT to have Federal Income Tax withheld from
                    these distributions.

     Note: Even if you elect not to have Federal Income Tax withheld from a
     distribution, you are liable for payment of Federal Income Tax on the
     taxable portion of your contract. You may also be subject to tax
     penalties under the estimated tax payment rules if your payments of
     estimated tax and withholding, if any, are not adequate.

     If applicable, a State Income Tax election will be made as elected
     above for Federal Income Tax withholding.
     _______________________________________________________________________

10.  REBALANCING TRANSFERS - I authorize Rebalancing Transfers to be made in
     the applicable percentages elected in the Purchase Payment Allocation
     section. Rebalancing transfers are not made to or from the General
     Account.
     Transfers are to be made: [ ] quarterly [ ] semi-annually [ ] annually.

     Dollar Cost Averaging Transfers and Rebalancing Transfers are not
     available simultaneously.
     _______________________________________________________________________

11.  ANNUITY OPTION - If no Annuity Option is
     specified, the Life Annuity with 10 years        ______________________
     Guaranteed Option will be automatically applied.  Indicate Annuity Option
     _______________________________________________________________________

12.  ANNUITY DATE - The Annuity Date must always be
     on the first day of a calendar month and must
     be at least one month after the Issue Date. The
     Annuity Date may not be later than the first day
     of the calendar month following the Annuitant's   _____________________
     85th birthday.                                     Indicate Annuity Date
     _______________________________________________________________________

13.  Will the annuity applied for replace or change any existing life insurance or annuity?  [ ] Yes [ ] No
     _______________________________________________________________________

14.  ACKNOWLEDGMENT AND AUTHORIZATION - I (We) agree that the above
     information and statements and those made on the reverse side are true
     and correct to the best of my (our) knowledge and belief and are made
     as the basis of my (our) application. I (We) acknowledge receipt of the
     current prospectus(es) of First Cova Variable Annuity Account One, Cova
     Series Trust, Lord Abbett Series Fund, Inc. and General American
     Capital Company.  PAYMENTS AND VALUES PROVIDED BY THE CONTRACT FOR
     WHICH APPLICATION IS MADE ARE VARIABLE AND ARE NOT GUARANTEED AS TO
     DOLLAR AMOUNT. Complete Form W-9.

     -----------------------------------------------------------------------------------------------------------
     (Signature of Owner(s), Annuitant unless otherwise noted)

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

          (Signature of Annuitant if other than Owner)

     Signed at    [Anytown, IL]   Date   [May 15, 1995]
     _______________________________________________________________________

15.  AGENT'S REPORT - Will the annuity replace or change any existing life
     insurance or annuity? [ ] No [ ] Yes (Indicate type and cost basis information.)

     TYPE               COST BASIS
     [ ] Life           Pre-TEFRA    $______________     $______________
                                         (Cost Basis)              (Gain)
     [ ] Annuity        Post-TEFRA   $______________     $______________
                                         (Cost Basis)              (Gain)
     Complete any required replacement forms.

     Agent's Signature       [Richard Roe] Phone [(312) 456-7890]
     -----------------------------------------------------------------------------------------------------------

     Agent's Name and Number     [Richard Roe]       [#723]
     -----------------------------------------------------------------------------------------------------------

     Name and Address of Firm    [ABC Agency]   [456 Main, Chicago, IL]
     -----------------------------------------------------------------------------------------------------------
     _______________________________________________________________________
</TABLE>

Blazzard, Grodd & Hasenauer, P.C.
943 Post Road East
Westport, CT 06880
(203) 226-7866

May 14, 1996

Board of Directors
First Cova Life Insurance Company
120 Broadway
New York, NY 10271

RE:  Opinion of Counsel - First Cova Variable Annuity Account One

Gentlemen:

You  have  requested our Opinion of Counsel in connection with the filing with
the  Securities  and  Exchange  Commission  of a Pre-Effective Amendment to a
Registration  Statement  on  Form  N-4  for  the Fixed and Variable Annuity 
Contracts (the "Contracts") to be issued  by First Cova Life Insurance
Company and its separate account, First Cova Variable Annuity Account One.

We  have  made  such examination of the law and have examined such records and
documents  as  in  our  judgment  are necessary or appropriate to enable us to
render the opinions expressed below.

We are of the following opinions:

     1.    First Cova Life Insurance Company is a valid and existing stock life
insurance company of the state of New York.

     2.  First Cova Variable Annuity Account One is a separate investment
account of First Cova  Life Insurance Company created and validly existing
pursuant to the New York Laws and the Regulations thereunder.

     3.  Upon the acceptance of purchase payments made by an Owner pursuant to
a  Contract  issued  in  accordance  with  the  Prospectus  contained  in  the
Registration  Statement and upon compliance with applicable law, such an Owner
will  have  a  legally-issued, fully paid, non-assessable contractual interest
under such Contract.

You  may  use  this  opinion  letter,  or a copy thereof, as an exhibit to the
Registration Statement.

We  consent  to  the  reference to our Firm under the caption "Legal Opinions"
contained in the Statement of Additional Information which forms a part of the
Registration Statement.

Sincerely,

BLAZZARD, GRODD & HASENAUER, P.C.


By: /S/ RAYMOND A. O'HARA III
    _____________________________________
    Raymond A. O'Hara III

                      CONSENT OF INDEPENDENT ACCOUNTANTS






The Contract Owners and Board of Directors of
     First Cova Variable Annuity Account One of First Cova Life
     Insurance Company



We  consent  to the use of our report included herein and to the reference to
our  firm  under  the  heading  "Experts"  in  the  statement  of  additional
information.


                                   KPMG PEAT MARWICK LLP


St. Louis, Missouri
May 14, 1996

COVA VARIABLE ANNUITY HYPOTHETICAL PERFORMANCE CALCULATIONS

A. ASSUMPTIONS

1.40% INSURANCE CHARGE
WITHDRAWAL CHARGE OF 7% IN YEAR 1, 5% IN YEAR 5
$30 CONTRACT MAINTENANCE CHARGE, ALLOCATED BASED ON THE AVERAGE POLICY SIZE OF
$30,000


B. PORTFOLIO PERFORMANCE

<TABLE>
<CAPTION>
<S>                      <C>     <C>    <C>
                         10 YR.
PORTFOLIO                OR ITD  5 YR.  1 YR.
- -----------------------  ------  -----  -----

ACTIVE EQUITY COMPOSITE   15.51  17.71  32.56
STRUCTURED STOCK
   SELECTION COMPOSITE    14.05  17.40  37.47
SMALL CAP DIRECTLY
INVESTED COMPOSITE        12.00  20.75  35.29
ACTIVE FIXED INCOME
    COMPOSITE              9.52   9.46  17.71
L.A. BOND DEBENTURE       10.10  16.00  17.50
 GAIMCO MONEY MARKET       6.46   4.82   6.17
- -----------------------  ------  -----  -----
</TABLE>



C. CALCULATIONS

                        NON-STANDARD                 STANDARD

<TABLE>
<CAPTION>
<S>                      <C>     <C>    <C>    <C>     <C>     <C>
                         10 YR.                10 YR.
PORTFOLIO                OR ITD  5 YR.  1 YR.  OR ITD  5 YR.   1 YR. 
- -----------------------  ------  -----  -----  ------  ------  ------

ACTIVE EQUITY COMPOSITE   14.11  16.31  31.16   14.01  11.71   24.06 
STRUCTURED STOCK
  SELECTION COMPOSITE     12.65  16.00  36.07   12.55  11.40   28.97 
SMALL CAP DIRECTLY
    INVESTED COMPOSITE    10.60  19.35  33.89   10.50  14.75   26.79 
ACTIVE FIXED INCOME
    COMPOSITE              8.12   8.06  16.31    8.02   3.46    9.21 
L.A. BOND DEBENTURE        8.70  14.60  16.10    8.60  10.00    9.00 
 GAIMCO MONEY MARKET       5.06   3.42   4.77    4.96  (1.18)  (2.33)
- -----------------------  ------  -----  -----  ------  ------  ------
</TABLE>

COVA VARIABLE ANNUITY ACTUAL PERFORMANCE CALCULATIONS

<TABLE>
<CAPTION>
                                    Monthly Returns
                          Variable Anuity - Since Inception
                             Original Purchase - 12/11/89
                                Valuation Date - 12/29/95
<S>                <C>                       <C>   <C>         <C>         <C>           <C>         <C>
GROWTH AND INCOME                                                          Units This    Total       Total
- -----------------                                                                                              
Date               Transaction Type          Rate  Amount      Unit Value  Transaction   Units Held  Value
- -----------------  ------------------------  ----  ----------  ----------  ------------  ----------  ----------
12/11/89           Purchase                        $1,000.00    10.000000      100.000      100.000  $ 1,000.00
12/11/90           Contract Fee                        (7.39)    9.991916       (0.740)      99.260  $   991.80
12/31/91           Contract Fee                        (5.26)   11.635826       (0.452)      98.808  $ 1,149.72
12/11/92           Contract Fee                        (5.07)   14.232895       (0.356)      98.452  $ 1,401.26
12/11/93           Contract Fee                        (5.10)   16.227131       (0.314)      98.138  $ 1,592.50
12/11/94           Contract Fee                        (5.25)   16.145116       (0.325)      97.813  $ 1,579.20
12/11/95           Contract Fee                        (5.70)   21.265128       (0.268)      97.545  $ 2,074.30
12/29/95           Value before Wthdrwl Chg                     21.306277        0.000       97.545  $ 2,078.31
12/29/95           Withdrawl Charge and
                     Cont Fee                0.03     ($32.68)  21.306277       (1.534)      96.011  $ 2,045.63
12/29/95           Remaining Value                              21.306277        0.000       96.011  $ 2,045.63
</TABLE>


<TABLE>
<CAPTION>

                VA Standard Inception to Date Return
                    Valuation Date - 12/29/95
                       ANNUALIZED

<S>                 <C>                  <C>           <C>
                                         Total Value   Total
Portfolio           Purchase Amount      Units Held    Return
- ------------------  -------------------  ------------  -------
LA Growth & Income  $          1,000.00  $   2,045.63   12.55%
</TABLE>

<TABLE>
<CAPTION>
                                    Monthly Returns
                          Variable Anuity - Since Inception
                             Original Purchase - 12/11/89
                                Valuation Date - 12/29/95

<S>                <C>                       <C>   <C>         <C>         <C>           <C>         <C>
GROWTH AND INCOME                                                          Units This    Total       Total
- -----------------                                                                                              
Date               Transaction Type          Rate  Amount      Unit Value  Transaction   Units Held  Value
- -----------------  ------------------------  ----  ----------  ----------  ------------  ----------  ----------
12/11/89           Purchase                        $1,000.00    10.000000      100.000      100.000  $ 1,000.00
12/11/90           Contract Fee                                  9.991916        0.000      100.000  $   999.19
12/31/91           Contract Fee                                 11.635826        0.000      100.000  $ 1,163.58
12/11/92           Contract Fee                                 14.232895        0.000      100.000  $ 1,423.29
12/11/93           Contract Fee                                 16.227131        0.000      100.000  $ 1,622.71
12/11/94           Contract Fee                                 16.145116        0.000      100.000  $ 1,614.51
12/11/95           Contract Fee                                 21.265128        0.000      100.000  $ 2,126.51
12/29/95           Value before Wthdrwl Chg                     21.306277        0.000      100.000  $ 2,130.63
12/29/95           Withdrawl Charge and
                     Cont Fee                0.03     ($32.68)  21.306277       (2.379)      97.621  $ 2,079.95
12/29/95           Remaining Value                              21.306277        0.000       97.621  $ 2,079.95
</TABLE>

<TABLE>
<CAPTION>

                VA Non-Standard Inception to Date Return
                    Valuation Date - 12/29/95
                       ANNUALIZED

<S>                 <C>                  <C>           <C>
                                         Total Value   Total
Portfolio           Purchase Amount      Units Held    Return
- ------------------  -------------------  ------------  -------
LA Growth & Income  $          1,000.00  $   2,130.63   13.31%
</TABLE>


<TABLE>
<CAPTION>
                                    Monthly Returns
                          Variable Anuity - Year-to-Date
                             Original Purchase - 12/31/94
                                Valuation Date - 12/31/95

<S>                <C>                       <C>   <C>         <C>         <C>           <C>         <C>
GROWTH AND INCOME                                                          Units This    Total       Total
- -----------------                                                                                              
Date               Transaction Type          Rate  Amount      Unit Value  Transaction   Units Held  Value
- -----------------  ------------------------  ----  ----------  ----------  ------------  ----------  ----------
12/31/94           Purchase                        $1,000.00    16.642028       60.089       60.089  $ 1,000.00
12/29/95           Value before Wthdrwl Chg                     21.306277        0.000       60.089  $ 1,280.27
12/29/95           Withdrawl Charge          0.07    ($70.00)   21.306277       (3.285)      56.803  $ 1,210.27
12/29/95           Contract Fee                        (5.68)   21.306277       (0.267)      56.537  $ 1,204.59
12/29/95           Remaining Value                              21.306277        0.000       56.537  $ 1,204.59
</TABLE>

<TABLE>
<CAPTION>

                VA Standard Year-to-Date Return
                    Valuation Date - 12/31/95
                           ANNUALIZED

<S>                 <C>                  <C>           <C>
                                         Total Value   Total
Portfolio           Purchase Amount      Units Held    Return
- ------------------  -------------------  ------------  -------
LA Growth & Income  $          1,000.00  $   1,204.59   20.46%
</TABLE>


<TABLE>
<CAPTION>
                                    Monthly Returns
                          Variable Anuity - Year-to-Date
                             Original Purchase - 12/31/94
                                Valuation Date - 12/31/95

<S>                <C>                       <C>   <C>         <C>         <C>           <C>         <C>
GROWTH AND INCOME                                                          Units This    Total       Total
- -----------------                                                                                              
Date               Transaction Type          Rate  Amount      Unit Value  Transaction   Units Held  Value
- -----------------  ------------------------  ----  ----------  ----------  ------------  ----------  ----------
12/31/94           Purchase                        $1,000.00    16.642028       60.089       60.089  $ 1,000.00
12/29/95           Value before Wthdrwl Chg                     21.306277        0.000       60.089  $ 1,280.27
12/29/95           Withdrawl Charge          0.07    ($70.00)   21.306277       (3.285)      56.803  $ 1,210.27
12/29/95           Contract Fee                        (5.68)   21.306277       (0.267)      56.537  $ 1,204.59
12/29/95           Remaining Value                              21.306277        0.000       56.537  $ 1,204.59
</TABLE>

<TABLE>
<CAPTION>

                VA Non-Standard Year-to-Date Return
                      Valuation Date - 12/31/95
                             ANNUALIZED

<S>                 <C>                  <C>           <C>
                                         Total Value   Total
Portfolio           Purchase Amount      Units Held    Return
- ------------------  -------------------  ------------  -------
LA Growth & Income  $          1,000.00  $   1,280.27   28.03%
</TABLE>


<TABLE>
<CAPTION>
                                    Monthly Returns
                          Variable Anuity - 5 Years
                             Original Purchase - 12/11/89
                                Valuation Date - 12/29/95


<S>                <C>                       <C>   <C>         <C>         <C>           <C>         <C>
GROWTH AND INCOME                                                          Units This    Total       Total
- -----------------                                                                                              
Date               Transaction Type          Rate  Amount      Unit Value  Transaction   Units Held  Value
- -----------------  ------------------------  ----  ----------  ----------  ------------  ----------  ----------
12/31/90           Purchase                        $1,000.00    10.146589       98.555       98.555  $ 1,000.00
12/31/91           Contract Fee                        (7.88)   12.725687       (0.619)      97.936  $ 1,246.31
12/31/92           Contract Fee                        (8.23)   14.504325       (0.567)      97.369  $ 1,412.27
12/31/93           Contract Fee                        (7.99)   16.424494       (0.486)      96.883  $ 1,591.25
12/30/94           Contract Fee                        (8.31)   16.642028       (0.499)      96.384  $ 1,604.02
12/29/95           Contract Fee                        (9.04)   21.306277       (0.424)      95.959  $ 2,044.53
12/29/95           Value before Wthdrwl Chg                     21.306277        0.000       95.959  $ 2,044.53
12/29/95           Withdrawl Charge and
                     Cont Fee                0.05     ($45.00)  21.306277       (2.112)      93.847  $ 1,999.53
12/29/95           Remaining Value                              21.306277        0.000       93.847  $ 1,999.53
</TABLE>


<TABLE>
<CAPTION>

                VA Standard 5 Year Return
                    Valuation Date - 12/29/95
                       ANNUALIZED

<S>                 <C>                  <C>           <C>
                                         Total Value   Total
Portfolio           Purchase Amount      Units Held    Return
- ------------------  -------------------  ------------  -------
LA Growth & Income  $          1,000.00  $   1,999.53   14.86%
</TABLE>


<TABLE>
<CAPTION>
                                    Monthly Returns
                          Variable Anuity - 5 Years
                             Original Purchase - 12/11/89
                                Valuation Date - 12/29/95


<S>                <C>                       <C>   <C>         <C>         <C>           <C>         <C>
GROWTH AND INCOME                                                          Units This    Total       Total
- -----------------                                                                                              
Date               Transaction Type          Rate  Amount      Unit Value  Transaction   Units Held  Value
- -----------------  ------------------------  ----  ----------  ----------  ------------  ----------  ----------
12/31/90           Purchase                        $1,000.00    10.146589       98.555       98.555  $ 1,000.00
12/31/91           Contract Fee                                 12.725687        0.000       98.555  $ 1,254.18
12/31/92           Contract Fee                                 14.504325        0.000       98.555  $ 1,429.48
12/31/93           Contract Fee                                 16.424494        0.000       98.555  $ 1,618.72
12/30/94           Contract Fee                                 16.642028        0.000       98.555  $ 1,640.16
12/29/95           Contract Fee                                 21.306277        0.000       98.555  $ 2,099.85
12/29/95           Value before Wthdrwl Chg                     21.306277        0.000       98.555  $ 2,099.85
12/29/95           Withdrawl Charge and
                     Cont Fee                0.05     ($45.00)  21.306277       (2.112)      96.443  $ 2,054.85
12/29/95           Remaining Value                              21.306277        0.000       96.443  $ 2,054.85
</TABLE>


<TABLE>
<CAPTION>

                VA Non-Standard 5 Year Return
                    Valuation Date - 12/29/95
                           ANNUALIZED

<S>                 <C>                  <C>           <C>
                                         Total Value   Total
Portfolio           Purchase Amount      Units Held    Return
- ------------------  -------------------  ------------  -------
LA Growth & Income  $          1,000.00  $   2,099.85   15.99%
</TABLE>


               COMPANY ORGANIZATIONAL CHART - COVA CORPORATION

Cova  Corporation,  a  Missouri corporation, is owned by General American Life
Insurance Company, a Missouri corporation.

Cova  Corporation owns 100% of Cova Financial Services Life Insurance Company,
a  Missouri  company,  Cova  Financial  Life  Insurance  Company, a California
company, and Cova Life Management Company, a Delaware company.

Cova  Financial  Services  Life Insurance Company owns 100% of First Cova Life
Insurance Company, a New York company.

Cova  Life  Management  Company  owns  100%  of  Cova  Investment  Advisory
Corporation,  an  Illinois company, Cova Investment Allocation Corporation, an
Illinois company, and Cova Life Sales Company, a Delaware company.


© 2022 IncJournal is not affiliated with or endorsed by the U.S. Securities and Exchange Commission