FIRST COVA VARIABLE ANNUITY ACCOUNT ONE
497, 1997-06-03
Previous: AFD EXCHANGE RESERVES, N-30D, 1997-06-03
Next: WAVE SYSTEMS CORP, 8-K, 1997-06-03



First Cova Life Insurance Company                                 May 1, 1997 


              PROFILE OF THE FIXED AND VARIABLE ANNUITY CONTRACT


This Profile is a summary of some of the more important points that you should
consider  and  know before purchasing the Contract. The Contract is more fully
described  in  the  prospectus which accompanies this Profile. Please read the
prospectus  carefully.

1.  THE  ANNUITY  CONTRACT: The fixed and variable annuity contract offered by
First  Cova is a contract between you, the owner, and First Cova, an insurance
company.  The  Contract provides a means for investing on a tax-deferred basis
in a fixed account of First 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,  First  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  First  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,  whichever  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>                                <C>
MANAGED BY J.P. MORGAN INVESTMENT  MANAGED BY LORD, ABBETT & CO.      MANAGED BY CONNING ASSET
MANAGEMENT INC.                    Bond Debenture                     MANAGEMENT COMPANY
Select Equity                      Growth and Income                  Money Market
Large Cap Stock                                 
Small Cap Stock                                      
International Equity                                
Quality Bond                      
</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  First  Cova  deducts  a  $30 contract maintenance charge from your
Contract.  First  Cova  currently  waives  this  charge  if  the value of your
Contract  is  at  least  $50,000.  First  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, First Cova may assess a withdrawal charge which is
equal  to  7% of each payment you take out in the first and second years after
First 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.

The  following chart is designed to help you to understand the expenses in the
Contract.  The  column  "Total  Annual  Expenses"  shows  the total of the $30
contract  maintenance  charge  (which is represented as .10% below), the 1.40%
insurance  charges  and the investment expenses for each investment portfolio.
The  next  two  columns show you two examples of the expenses, in dollars, you
would  pay under a Contract. The examples assume that you invested $1,000 in a
Contract  which earns 5% annually and that you withdraw your money: (1) at the
end  of  year  1,  and (2) at the end of year 10. For year 1, the Total Annual
Expenses  are  assessed  as  well  as the withdrawal charges. For year 10, the
example  shows  the  aggregate  of all the annual expenses assessed for the 10
years,  but  there  is  no  withdrawal  charge.

The  premium  tax  is  assumed  to  be  0%  in  both  examples.

<TABLE>
<CAPTION>
                                                                       EXAMPLES:
                                                                      Total Annual
                            Total Annual   Total Annual     Total     Expenses At     End of:
                              Insurance      Portfolio     Annual         (1)           (2)
Portfolio                      Charges       Expenses     Expenses       1 Year       10 Years
- --------------------------  -------------  -------------  ---------  --------------  ----------
<S>                         <C>            <C>            <C>        <C>             <C>

MANAGED BY J.P. MORGAN
INVESTMENT MANAGEMENT INC.
 Select Equity                      1.50%          0.85%      2.35%  $   93.80       $  266.24 
 Large Cap Stock                    1.50%          0.75%      2.25%  $   92.80       $  256.13 
 Small Cap Stock                    1.50%          0.95%      2.45%  $   94.80       $  276.23 
 International Equity               1.50%          0.95%      2.45%  $   94.80       $  276.23 
 Quality Bond                       1.50%          0.65%      2.15%  $   91.79       $  245.92 
MANAGED BY LORD, ABBETT
& CO.
 Bond Debenture                     1.50%          0.85%      2.35%  $   93.80       $  266.24 
 Growth and Income                  1.50%          0.59%      2.09%  $   91.19       $  239.74
MANAGED BY CONNING ASSET
MANAGEMENT COMPANY
 Money Market                       1.50%         0.205%     1.705%  $   87.31       $  199.08 
</TABLE>

The expenses reflect  any  expense  reimbursement  or  fee  waiver.  For  more
detailed information,  see  the  Fee  Table  in  the  prospectus  for  the
Contract.

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 First Cova. Withdrawals in
excess  of  that  will be charged 7% of each payment you take out in the first
and second years after First 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 First 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 investment portfolios you choose. First 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 you whatever your Contract is worth on the day
we  receive your request (this may be more or less than your original payment)
without  assessing  a withdrawal charge. If you have purchased the Contract as
an  Individual  Retirement  Annuity  (IRA) you will receive back your purchase
payment.  (Currently, the Contract is not available under an IRA until the IRA
Endorsement  is  approved  by  the  State  of  New York Insurance Department.)

No  Probate.  In  most  cases,  when  you  die,  the person you choose as your
beneficiary  will  receive  the  death  benefit without going through probate.
However,  the avoidance of probate does not mean that the beneficiary will not
have  tax  liability  as  a  result  of  receiving  the  death  benefit.

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.

   *  First  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





                                  THE FIXED
                             AND VARIABLE ANNUITY
                                   ISSUED BY
                    FIRST COVA VARIABLE ANNUITY ACCOUNT ONE
                                      AND
                                FIRST COVA LIFE
                               INSURANCE COMPANY

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

The  annuity  contract has 9 investment choices - a fixed account which offers
an  interest  rate  which  is  guaranteed  by  First  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.

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  Conning  Asset
            Management  Company:
            Money  Market

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

To  learn  more  about the First Cova Fixed and Variable Annuity Contract, you
can  obtain  a copy of the Statement of Additional Information (SAI) dated May
1,  1997.  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 13 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.

INVESTMENT  IN  A VARIABLE ANNUITY CONTRACT IS SUBJECT TO RISKS, INCLUDING THE
POSSIBLE  LOSS OF PRINCIPAL. THE CONTRACTS ARE NOT DEPOSITS OR OBLIGATIONS OF,
OR  GUARANTEED OR ENDORSED BY, ANY FINANCIAL INSTITUTION AND ARE NOT FEDERALLY
INSURED  BY  THE  FEDERAL  DEPOSIT  INSURANCE CORPORATION, THE FEDERAL RESERVE
BOARD,  OR  ANY  OTHER  AGENCY.

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.

May  1,  1997.


  TABLE  OF  CONTENTS                                                       Page

    INDEX  OF  SPECIAL  TERMS
    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
    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
    First  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          A-1

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

<TABLE>
<CAPTION>

FEE  TABLE
<S>                                     <C>          <C>
OWNER TRANSACTION EXPENSES
Withdrawal Charge (as a percentage of   Years Since
purchase payments) (see Note 2 below)   Payment      Charge
                                        -----------  ------
                                                  1       7%
                                                  2       7%
                                                  3       5%
                                                  4       5%
                                                  5       5%
                                                  6       3%
                                                  7       3%
                                                 8+       0%
</TABLE>

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

INVESTMENT  PORTFOLIO  EXPENSES
(as  a  percentage of the average daily net assets of an investment portfolio)

<TABLE>
<CAPTION>
<S>                               <C>          <C>     <C>                    <C>
                                                       Other Expenses
                                                       (after expense 
                                                       reimbursement for
                                  Management   12b-1   certain Portfolios -   Total Annual
                                  Fees         Fees    see Note 5 below)      Portfolio 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%    .07%                   .02%                 .59%
GENERAL AMERICAN CAPITAL COMPANY
Managed by Conning Asset
Management Company
     Money Market                       .205%    - -                    .00%                .205%
<FN>
*  Annualized.  The  Portfolio  commenced  regular  investment  operations  on  April  2,  1996.

#  The  Growth  and  Income  Portfolio  of  Lord  Abbett Series Fund, Inc. has a 12b-1 plan 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. As of the date of this Prospectus, no
payments  have  been  made under the 12b-1 plan. For the year ending December 31, 1997, the 12b-1
fees  are estimated to be .07%. The examples below for this Portfolio reflect the estimated 12b-1
fees.
</TABLE>



EXAMPLES

You  would  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>
                                        Time  Periods
<S>                               <C>        <C>
                                     1 year     3 years
                                     ------     -------
COVA SERIES TRUST
Managed by J.P. Morgan
Investment Management Inc.
     Select Equity                (a)$93.80  (a)$118.16
                                  (b)$23.80  (b)73.16
     Large Cap Stock              (a)$92.80  (a)$115.15
                                  (b)$22.80  (b)$70.15
     Small Cap Stock              (a)$94.80  (a)$121.17
                                  (b)$24.80  (b)$76.17
     International Equity         (a)$94.80  (a)$121.17
                                  (b)$24.80  (b)$76.17
     Quality Bond                 (a)$91.79  (a)$112.12
                                  (b)$21.79  (b)$67.12

Managed by Lord, Abbett & Co.
     Bond Debenture               (a)$93.80  (a)$118.16
                                  (b)$23.80  (b)$73.16

LORD ABBETT SERIES FUND, INC.
Managed by Lord, Abbett & Co.
Growth and Income                 (a)$91.19  (a)$110.30
                                  (b)$21.19  (b)$65.30
GENERAL AMERICAN CAPITAL COMPANY
Managed by Conning Asset
Management Company
     Money Market                 (a)$87.31  (a)$98.54
                                  (b)$17.31  (b)$53.54
</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.  The  Fee Table reflects
expenses  of  the  Separate  Account  as well as of the investment portfolios.

2.   The withdrawal charge is 7% of each payment you take out in the first and
second  years  after  First  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 First Cova has had a purchase
payment for 7 years, there is no charge by First 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  First  Cova.

3.    First  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.  First 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,
First  Cova  will  charge  the  contract  maintenance  charge.

5.   An affiliate of First Cova currently reimburses the investment portfolios
of  Cova  Series Trust for all operating expenses (exclusive of the management
fees)  in excess of approximately .10%. Absent this expense reimbursement, the
expenses (on an annualized basis) for the period ended December 31, 1996 would
have  been:  1.70%  for  the  Select Equity Portfolio, 2.68% for the Small Cap
Stock  Portfolio,  3.80% for the International Equity Portfolio, 1.52% for the
Quality  Bond Portfolio, 1.23% for the Large Cap Stock Portfolio and 2.05% for
the  Bond  Debenture  Portfolio.

6.    Premium taxes are not reflected. New York does not assess premium taxes.

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.

1.    THE  ANNUITY  CONTRACT

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

An  annuity is a contract between you, the owner, and an insurance company (in
this  case  First  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  one  year  after  we issue your contract. 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 First Cova. This interest rate is set once
each  year.  First  Cova  guarantees  that  the interest credited to the fixed
account  will  not  be less than 3% per year. If you select the fixed account,
your  money will be placed with the other general assets of First 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 First 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 year
after  we  issue  the contract. Annuity payments must begin by the annuitant's
90th  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, First Cova may provide your annuity payment in
a single lump sum. Likewise, if your annuity payments would be less than $20 a
month,  First  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,  First 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 359.71
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 affiliate of First
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 Conning Asset 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 anniversary 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  First  Cova  is  instructed  otherwise, First Cova will accept
instructions  from  either  you  or  the  other  owner.  First  Cova  will use
reasonable  procedures  to confirm that instructions given us by telephone are
genuine.  If First Cova fails to use such procedures, we may be liable for any
losses due to unauthorized or fraudulent instructions. First 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
the  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, First 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
First  Cova  is  the  legal owner of the investment portfolio shares. However,
First  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 First Cova owns on
its  own  behalf. Should First Cova determine that it is no longer required to
comply  with  the  above,  we  will  vote  the  shares  in  our  own  right.

SUBSTITUTION
First  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,  First Cova makes a deduction for its insurance charges. First 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  First  Cova  will  bear the loss. First Cova does, however,
expect  to  profit  from  this  charge. The mortality and expense risk premium
cannot  be  increased. First 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.  First  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, First 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,  First  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.

First  Cova  will not deduct this charge, if when the deduction is to be made,
the value of your contract is $50,000 or more. First 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.
First  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 First
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 First 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,  First  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.

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

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
First  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:  First 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. First
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. First 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 First
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 under federal tax law 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, First 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 First 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. First Cova requires that after a partial withdrawal is
made  you  keep  at  least  $1,000  in  your  contract.

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 deducted for
these  payments.  First 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

First  Cova  periodically  advertises  performance  of  the various investment
portfolios.  First  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.

First  Cova  may,  from  time  to  time,  include in its advertising and sales
materials,  tax  deferred  compounding  charts  and  other  hypothetical
illustrations,  which  may  include  comparisons  of currently taxable and tax
deferred  investment  programs,  based  on  selected  tax  brackets.

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.

9.    DEATH  BENEFIT

UPON  YOUR  DEATH
If  you die before annuity payments begin, First 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

FIRST  COVA
First Cova Life Insurance Company (First Cova) was organized under the laws of
the  State  of  New  York  on  December 31, 1992. First 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  First  Cova  which on that date
changed  its  name  to  First  Cova  Life  Insurance  Company.

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

THE  SEPARATE  ACCOUNT
First  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  First  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 First Cova's name on behalf of
the  Separate  Account and legally belong to First Cova. However, those assets
that  underlie  the contracts, are not chargeable with liabilities arising out
of any other business First 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 First Cova
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  First  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 ruled
that  asset  based  compensation  is  permissible under certain circumstances.
First  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,  First  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. First Cova will
not  be  bound  by  the assignment until it receives the written notice of the
assignment.  First  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
First  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 First 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.

First  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 First Cova have been included in the Statement of
Additional  Information.  There  are  no financial statements for the Separate
Account  included  in  the  Statement  of Additional Information because as of
December  31,  1996,  the  Separate  Account  had  no  assets.

TABLE  OF  CONTENTS  OF  THE
STATEMENT  OF  ADDITIONAL  INFORMATION

  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  COVA SERIES TRUST, LORD ABBETT SERIES FUND, INC. AND GENERAL AMERICAN
CAPITAL  COMPANY  EXISTING  PORTFOLIOS

J.P.  Morgan  Investment  Management Inc. is the sub-adviser for the following
portfolios of Cova Series Trust: Select Equity, Small Cap Stock, International
Equity, Quality Bond and Large Cap Stock. Lord Abbett & Co. is the sub-adviser
for  the  Bond Debenture Portfolio of Cova Series Trust. Lord, Abbett & Co. is
the  investment  adviser for Lord Abbett Series Fund, Inc. which currently has
one  operating  portfolio: Growth and Income. Conning Asset Management Company
is  the adviser for the Money Market Fund of General American Capital Company.
All  of  these  portfolios  began  operations before May 1, 1997. As a result,
performance  information  is available for these portfolios as well as for the
accumulation  unit  values.

The  performance  figures  shown  for  the portfolios in Column A in the chart
below  reflect  the  actual  fees and expenses paid by the portfolio. Column B
presents  performance  figures  for  the  accumulation units which reflect the
insurance  charges  as  well  as  the  fees  and  expenses  of  the investment
portfolio.  Column  C  presents performance figures for the accumulation units
which reflect the insurance charges, the contract maintenance charge, the fees
and  expenses  of  the  investment  portfolio,  and  assume  that  you  make a
withdrawal  at  the  end  of the period and therefore the withdrawal charge is
reflected. For the Cova Series Trust Portfolios, performance is shown from the
dates  shares were first offered to the public as follows: May 1, 1996 for the
Select  Equity, Small Cap Stock, International Equity, Quality Bond, Large Cap
Stock  and  Bond  Debenture  Portfolios. For the Lord Abbett Series Fund, Inc.
Growth  and  Income  Portfolio, operations commenced on December 11, 1989. For
the  Money  Market  Fund  of  General American Capital Company, performance is
shown  from  June  3, 1996, the date on which shares were first made available
under  the  Contract.

The  inception  date  for  the  accumulation units investing in the investment
portfolios  was February 18, 1997. Accumulation unit performance prior to this
date,  as  shown  in  Columns  B  and  C  below,  is  therefore  hypothetical.

<TABLE>
<CAPTION>
PART  1  COVA  SERIES  TRUST
AVERAGE  ANNUAL  TOTAL  RETURN  FOR  THE  PERIODS  ENDED  12/31/96

                           Column  A              Column B                  Column  C
                      Portfolio  Performance          Accumulation Unit Performance
                      -----------------------     -----------------------------------

<S>                   <C>   <C>    <C>         <C>   <C>    <C>         <C>   <C>    <C>
                                   since                    SINCE                    since
Portfolio             1 yr  5 yrs  inception   1 YR  5 YRS  INCEPTION   1 yr  5 yrs  inception
- --------------------  ----  -----  ---------   ----  -----  ---------   ----  -----  ---------
Select Equity          - -    - -       8.52%   - -    - -       7.48%   - -    - -        .86%
Small Cap Stock        - -    - -       8.65%   - -    - -       7.57%   - -    - -        .94%
International Equity   - -    - -       8.44%   - -    - -       7.36%   - -    - -        .74%
Quality Bond           - -    - -       5.68%   - -    - -       4.76%   - -    - -     (1.85)%
Large Cap Stock        - -    - -      14.35%   - -    - -      13.32%   - -    - -       6.68%
Bond Debenture         - -    - -      12.89%   - -    - -      11.86%   - -    - -       5.22%
</TABLE>

<TABLE>
<CAPTION>
PART  1  LORD  ABBETT  SERIES  FUND,  INC.
AVERAGE  ANNUAL  TOTAL  RETURN  FOR  THE  PERIODS  ENDED  12/31/96

                         Column  A                Column B                    Column C
                   Portfolio  Performance             Accumulation Unit Performance
                  -----------------------         --------------------------------------
<S>                <C>     <C>     <C>         <C>     <C>     <C>         <C>     <C>     <C>
                                   since                       SINCE                       since
Portfolio           1 yr   5 yrs   inception    1 YR   5 YRS   INCEPTION    1 yr   5 yrs   inception
- -----------------   ----   -----   ---------    ----   -----   ---------    ----   -----   ---------
Growth and Income  19.49%  16.16%      15.50%  17.76%  14.54%      13.92%  10.86%  13.50%      13.29%
</TABLE>

<TABLE>
<CAPTION>
PART  1  GENERAL  AMERICAN  CAPITAL  COMPANY
AVERAGE  ANNUAL  TOTAL  RETURN  FOR  THE  PERIOD  ENDED  12/31/96

                       Column A             Column B              Column  C
                 Portfolio  Performance       Accumulation Unit  Performance
                -----------------------     --------------------------------
<S>                      <C>                   <C>                   <C>
                         since                 SINCE                 since
Portfolio                inception             INCEPTION             inception
- ------------             ---------             ---------             ---------
Money Market              3.17%                 2.34%                 -4.27%
</TABLE>

PART  2
GENERAL  AMERICAN  CAPITAL
COMPANY  PERFORMANCE

Shares  of  the  General American Capital Company Money Market Fund were first
offered  under  the  Contract  on  June 3, 1996. However, the General American
Capital  Company  Money  Market  Fund  has  been in existence for sometime and
therefore  has  an  investment  performance  history.  In  order  to  show how
investment  performance  of  the General American Capital Company Money Market
Fund  affects  accumulation  unit  values,  we  have  developed  performance
information.

The  chart  below  shows  the  investment  performance of the General American
Capital  Company  Money  Market  Fund  and  the  accumulation unit performance
calculated  by  assuming  that accumulation units were invested in the General
American  Capital  Company  Money  Market  Fund  for  the  same  periods.

The  performance  figures in Column A for the General American Capital Company
Money  Market Fund reflect the fees and expenses paid by the portfolio. Column
B  presents  performance  figures for the accumulation units which reflect the
insurance  charges  as  well  as the fees and expenses of the General American
Capital  Company  Money Market Fund. Column C presents performance figures for
the  accumulation  units  which  reflect  the  insurance charges, the contract
maintenance  charge,  the  fees  and  expenses of the General American Capital
Company  Money  Market Fund, and assumes that you make a withdrawal at the end
of  the  period  and  therefore  the  withdrawal  charge  is  reflected.

<TABLE>
<CAPTION>
PART  2  GENERAL  AMERICAN  CAPITAL  COMPANY  MONEY  MARKET  FUND
AVERAGE  ANNUAL  TOTAL  RETURN  FOR  THE  PERIODS  ENDED  12/31/96


                             Column  A                    Column B                  Column C
                         Fund  Performance                     Accumulation Unit Performance
                         -----------------                ----------------------------------
<S>                <C>    <C>     <C>      <C>    <C>     <C>      <C>      <C>      <C>
Portfolio          1 yr   5 yrs   10 yrs   1 YR   5 YRS   10 YRS      1 yr    5 yrs  10 yrs 
- -----------------  ----   -----   ------   ----   -----   ------      ----    -----  ------
Money Market Fund  5.51%   4.49%    6.01%  4.11%   3.09%    4.61%  (2.99)%  (1.51)%    4.51%
</TABLE>






- ---------------------------
- ---------------------------                                            STAMP
- ---------------------------


                              First Cova Life
                                Insurance Company
                              Attn: Variable Products
                              120 Broadway, 10th Floor
                              New York, New York 10271









     Please send me, at no charge, the Statement of Additional Information
     dated May 1, 1997 for The Annuity Contract issued by First Cova.




                  (Please print or type and fill in all information)




     ---------------------------------------------------------------------------
     Name

     ---------------------------------------------------------------------------
     Address

     ---------------------------------------------------------------------------
     City                                         State               Zip Code

CNY-1090(5/97)                                                    FIRST COVA VA


                     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
                                         


THIS  IS NOT A PROSPECTUS.  THIS STATEMENT OF ADDITIONAL INFORMATION SHOULD BE
READ  IN  CONJUNCTION  WITH  THE  PROSPECTUS  DATED MAY 1, 1997, 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-LIFE.

THIS  STATEMENT  OF  ADDITIONAL  INFORMATION  IS  DATED MAY 1, 1997.


                               TABLE OF CONTENTS


                                                                          Page


COMPANY

EXPERTS

LEGAL  OPINIONS

DISTRIBUTION

PERFORMANCE  INFORMATION
Total  Return
Historical  Unit  Values
Reporting  Agencies
Performance Information 

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.  The  acquisition of  Cova  Life  included  related companies,
including the Company. 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 $250
billion  of  life insurance in force and approximately $19 billion in assets.
It provides life and health insurance, retirement plans, and related financial
services  to  individuals  and  groups.

                                    EXPERTS

The  statutory financial statements of the Company as of December 31, 1996 and
1995, and for each of the years in the three year period ended December 31, 
1996 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  paragraph  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 which
differ from  generally  accepted  accounting principles.  The effects of the
differences are disclosed in the statutory financial statements.

                                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.

                            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 expenses 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 Charges 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

Where:
     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.

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.

PERFORMANCE INFORMATION - GENERAL AMERICAN CAPITAL COMPANY MONEY  MARKET FUND
AND LORD ABBETT SERIES FUND, INC. GROWTH AND INCOME PORTFOLIO

Even though the Money Market Fund of General American Capital Company and the 
Growth and Income Portfolio of Lord Abbett Series Fund, Inc. were not available
under the Contract until June 3, 1996 and February 18, 1997, respectively,
each of these funds has been in existence for some time and consequently
has an investment performance history. In order to demonstrate how investment 
experience of the Money Market Fund and the Growth and Income Portfolio 
affects Accumulation Unit values,  performance information was developed. The
information  is  based upon the  historical experience of the Money Market 
Fund and the Growth and Income  Portfolio and is for the periods shown. The 
prospectus  contains a chart of performance 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 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 performance figures for the 
Accumulation Units which reflect the insurance charges  as  well  as  the  
portfolio expenses. There are also 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 performance may  also  show figures  when  no 
withdrawal  is  assumed.


                                  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; 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);  (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;  (d) distributions made to the Owner or Annuitant (as applicable)
to  the  extent  such  distributions  do  not exceed the amount allowable as a
deduction under Code Section 213 to the Owner or Annuitant (as applicable) for
amounts  paid  during  the taxable year for medical care; or (e) distributions
from  an  Individual  Retirement Annuity for the purchase of medical insurance
(as  described  in  Section 213(d)(1)(D) of the Code) for the Owner or
Annuitant (as applicable) and  his  or  her  spouse  and  dependents  if the 
Owner or Annuitant (as applicable) has received unemployment compensation for 
at least 12 weeks. This exception will no longer apply  after  the  Owner or 
Annuitant (as applicable) has been re-employed for at least 60 days.

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.

                              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:

     (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.

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:

     (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.

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, 1996, 1995 and 1994

(With Independent Auditors Report Thereon)








<PAGE>



INDEPENDENT AUDITORS REPORT



The Board of Directors and Shareholder
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, 1996 and 1995, and 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, 1996. 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  more  fully in note 2 to the accompanying financial statements,
the  Company  prepared  these  financial statements using accounting practices
prescribed or permitted by the State of New York Department of Insurance,
which practices differ from generally accepted accounting principles. The
effects  on  the  financial  statements of the variances between the statutory
basis of accounting and generally accepted accounting principles are also
described in note 2.

In our opinion, because of the effects of the matter discussed in the
preceding paragraph, the financial statements referred to above do not present
fairly, in conformity with generally accepted accounting principles, the
financial  position  of  First  Cova Life Insurance Company as of December 31,
1996 and 1995, or the results of its operations, or its cash flow for the
years in the three year period ended December 31, 1996.

Also, in our opinion, the financial statements referred to above present
fairly, in all material respects, the admitted assets, liabilities, and
capital  and  surplus  of First Cova Life Insurance Company as of December 31,
1996  and  1995,  and  the results of its operations and its cash flow for the
years in the three year period ended December 31, 1996, on the basis of
accounting described in note 2.




St. Louis, Missouri
March 7, 1997

FIRST COVA LIFE INSURANCE COMPANY

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

December 31, 1996 and 1995

<TABLE>

<CAPTION>


ADMITTED ASSETS                                   1996           1995
- --------------------------------------------                       
<S>                                           <C>           <C>
Bonds                                         $155,709,584  $  154,785,930
Mortgage loans on real estate                    8,747,207      10,059,682
Policy loans                                    18,892,768      16,922,627
Cash and short-term investments                  3,989,023       3,140,606

Total cash and investments                     187,338,582     184,908,845

Investment income due and accrued                2,582,265       2,584,922
Other assets                                         1,053           2,696

Total admitted assets                         $189,921,900  $  187,496,463

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

Aggregate reserve for life policies and
  annuity contracts                            158,304,214     159,232,113
Supplementary contracts without life
  contingencies                                     90,934          25,347
Life policy and annuity contract claims            271,935         296,837
Interest maintenance reserve                     1,461,027       1,407,616
General expenses due or accrued                     62,590          47,586
Taxes, licenses, and fees due or accrued
  excluding federal income taxes                   211,347         233,343
Federal income taxes                               333,215          45,000
Remittances and items not allocated                  4,523              62
Asset valuation reserve                          1,469,780       1,185,008
Payable to parent, subsidiaries, and
  affiliates                                        29,665          58,912
Reinsurance payable                              2,457,436       3,161,595
Checks outstanding                                  72,460         274,310
Accounts payable-security purchases              2,009,896              --

Total liabilities                              166,779,022     165,967,729
                                              ------------  --------------

Common capital stock, $10 par value.
  Authorized, issued and outstanding 200,000
  shares                                         2,000,000       2,000,000
Gross paid-in and contributed surplus           11,501,272      11,501,272

Unassigned surplus                               9,641,606       8,027,462

Total capital stock and surplus                 23,142,878      21,528,734
                                              ------------  --------------

Total liabilities and capital stock
  and surplus                                 $189,921,900  $  187,496,463
                                              ------------  --------------
</TABLE>

See accompanying notes to statutory financial statements


<PAGE>
FIRST COVA LIFE INSURANCE COMPANY

Statutory Statements of Operations

Years ended December 31, 1996, 1995 and 1994

<TABLE>

<CAPTION>

                                                                                                  1996            1995
                                                                                                            ------------
<S>                                                                                           <C>           <C>
Income:
  Premiums, annuity considerations and
     deposit-type funds                                                                       $   568,601   $   126,602 
  Considerations for supplementary contracts
     without life contingencies                                                                    81,024        32,526 
  Net investment income                                                                        13,507,494    12,526,475 
  Amortization of interest maintenance
     reserve                                                                                     (206,397)     (210,681)
                                                                                                            ------------

Total Income                                                                                   13,950,722    12,474,922 
                                                                                                            ------------

Benefits and Expenses:
  Death benefits                                                                                2,691,451     2,101,255 
  Annuity benefits                                                                                     --       359,487 
  Surrender benefits and other fund
     withdrawals                                                                                8,718,785     9,184,900 
  Interest on policy or contract funds                                                             10,485         9,097 
  Payment on supplementary contracts without
     life contingencies                                                                            12,532         5,838 
  Increase/(decrease) in aggregate reserves
     for life policies and annuity contracts                                                     (927,900)    1,910,580 
  Increase in reserve for supplementary
     contracts without life contingencies                                                          65,587        25,347 
  Commissions on premiums and annuity
     considerations                                                                                19,901         2,460 
  Commissions and expense allowances on
     reinsurance assumed                                                                          399,898       439,112 
  General insurance expenses                                                                      662,810       664,633 
  Insurance, taxes, licenses, and fees,
     excluding federal income taxes                                                                24,749       810,899 
  Other expenses                                                                                      887            -- 
                                                                                              ------------  ------------

Total Benefits and Expenses                                                                    11,679,185    15,513,608 
                                                                                                            ------------

Income (loss) from operations before federal       income taxes and realized capital gains
                                                                                                2,271,537    (3,038,686)

Federal income tax expense/(benefit),
     excluding tax on capital gains                                                               444,406    (1,006,592)
                                                                                                            ------------

Net gain (loss) from operations before
     realized capital gains                                                                     1,827,131    (2,032,094)
                                                                                              ------------  ------------

Realized capital gains (losses) (net of tax
     benefit of $110,783 in 1996, tax
     benefit of $3,509,040 in 1995, and tax
     expense of $122,826 in 1994, and net
     of amounts transferred to the IMR of
(152,986), $(4,647,397), and $162,816
     in 1996, 1995 and 1994, respectively)                                                             --            -- 
                                                                                              ------------  ------------

Net income (loss)                                                                             $ 1,827,131   $(2,032,094)
                                                                                              ------------  ------------

                                                                                                     1994
                                                                                              ---------------
<S>                                                                                           <C>
Income:
  Premiums, annuity considerations and
     deposit-type funds                                                                       $   19,259,281 
  Considerations for supplementary contracts
     without life contingencies                                                                           -- 
  Net investment income                                                                           14,267,469 
  Amortization of interest maintenance
     reserve                                                                                         278,726 
                                                                                              ---------------

Total Income                                                                                      33,805,476 
                                                                                              ---------------

Benefits and Expenses:
  Death benefits                                                                                   1,571,941 
  Annuity benefits                                                                                    46,038 
  Surrender benefits and other fund
     withdrawals                                                                                   4,448,864 
  Interest on policy or contract funds                                                                 6,143 
  Payment on supplementary contracts without
     life contingencies                                                                                   -- 
  Increase/(decrease) in aggregate reserves
     for life policies and annuity contracts                                                      24,000,789 
  Increase in reserve for supplementary
     contracts without life contingencies                                                                 -- 
  Commissions on premiums and annuity
     considerations                                                                                  658,827 
  Commissions and expense allowances on
     reinsurance assumed                                                                             555,205 
  General insurance expenses                                                                       1,057,081 
  Insurance, taxes, licenses, and fees,
     excluding federal income taxes                                                                  473,845 
  Other expenses                                                                                          -- 
                                                                                              ---------------

Total Benefits and Expenses                                                                       32,818,733 
                                                                                              ---------------

Income (loss) from operations before federal       income taxes and realized capital gains
                                                                                                     986,743 

Federal income tax expense/(benefit),
     excluding tax on capital gains                                                               (1,045,049)
                                                                                              ---------------

Net gain (loss) from operations before
     realized capital gains                                                                        2,031,792 
                                                                                              ---------------

Realized capital gains (losses) (net of tax
     benefit of $110,783 in 1996, tax
     benefit of $3,509,040 in 1995, and tax
     expense of $122,826 in 1994, and net
     of amounts transferred to the IMR of
(152,986), $(4,647,397), and $162,816
     in 1996, 1995 and 1994, respectively)                                                                -- 
                                                                                              ---------------

Net income (loss)                                                                                 $2,031,792 
                                                                                              ---------------
</TABLE>


See accompanying notes to statutory financial statements.


<PAGE>
FIRST COVA LIFE INSURANCE COMPANY

Statutory Statements of Capital Stock and Surplus

Years ended December 31, 1996, 1995 and 1994

<TABLE>

<CAPTION>

                                             1996            1995          1994
                                                       ------------  ------------
<S>                                      <C>           <C>           <C>
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         11,501,272    10,501,272    10,501,272 
     Capital contribution                         --     1,000,000            -- 
                                                                     ------------

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

Unassigned surplus:
     Balance at beginning of year          8,027,462    10,210,632     8,498,465 
     Net income (loss)                     1,827,131    (2,032,094)    2,031,792 
     Change in non-admitted assets                --       203,596        98,589 
     Change in asset valuation reserve      (284,772)     (354,672)     (418,214)
     Prior period FIT adjustment              71,785            --            -- 
                                         ------------                            

     Balance at end of year                9,641,606     8,027,462    10,210,632 
                                                       ------------  ------------

Total capital stock and surplus          $23,142,878   $21,528,734   $22,711,904 
                                                       ------------  ------------
</TABLE>


See accompanying notes to statutory financial statements.


<PAGE>
FIRST COVA LIFE INSURANCE COMPANY

Statutory Statements of Cash Flow

Years ended December 31, 1996, 1995 and 1994

<TABLE>

<CAPTION>

                                                             1996           1995           1994
                                                       ------------  -------------  -------------
<S>                                                    <C>           <C>            <C>
Cash from operations:
Premium and annuity considerations
  and deposit-type funds                               $   568,601   $    126,602   $ 19,259,281 
Other premiums, considerations, and
  deposits                                                  81,024         32,526             -- 
Investment income received, excluding
  realized gains/losses and net of
  investment expenses                                   13,499,412     13,036,731     14,540,436 
Miscellaneous income                                        71,785             --             -- 
                                                                     -------------  -------------
  Total                                                 14,220,822     13,195,859     33,799,717 
                                                                     -------------  -------------

Life and accident and health claims paid                 2,716,353      1,955,156      1,541,350 
Surrender benefits and other fund
  withdrawals paid                                       8,718,785      9,184,900      4,448,864 
Other benefits to policyholders,
  primarily annuity benefits                                23,017        380,819         45,783 
Commissions, other expenses, and taxes
  paid, excluding Federal income tax                     1,088,862      1,169,881      2,637,951 
Federal income taxes paid/(recovered),
  excluding tax on capital gains                           156,191     (1,413,286)      (472,742)


  Total                                                 12,703,208     11,277,470      8,201,206 
                                                       ------------  -------------  -------------

Net cash from operations                                 1,517,614      1,918,389     25,598,511 
                                                                     -------------  -------------
Cash from investments:
Proceeds from bond sales                                40,506,099    156,912,941     54,622,631 
Proceeds from mortgage loans                             1,316,212        111,873             -- 
Net losses on cash and short-term
  investments                                                 (138)       (19,990)            -- 
Taxes recovered (paid) on capital
  losses (gains)                                            84,406      2,526,724       (208,136)

  Total                                                 41,906,579    159,531,548     54,414,495 
                                                                     -------------  -------------

Cost of bonds acquired                                  41,686,380    156,014,905     77,674,404 
Cost of mortgage loans acquired                                 --     10,170,620             -- 
Net increase in policy loans                             1,970,141      1,276,701      2,081,756 
  Total                                                 43,656,521    167,462,226     79,756,160 
Net cash from investments                               (1,749,942)    (7,930,678)   (25,341,665)
Cash from financing and miscellaneous sources:
Capital and surplus paid-in                                     --      1,000,000             -- 
Other cash provided                                      2,016,000      1,378,538      1,144,173 
Other cash applied                                        (935,255)       (12,716)    (2,002,738)
Net cash from financing and    miscellaneous sources
                                                         1,080,745      2,365,822       (858,565)

Net change in cash and short-term
  investments                                              848,417     (3,646,467)      (601,719)
                                                       ------------  -------------  -------------

Cash and short-term investments at
  beginning of year                                      3,140,606      6,787,073      7,388,792 

Cash and short-term investments at
  end of year                                          $ 3,989,023   $  3,140,606   $  6,787,073 
                                                                     -------------  -------------
</TABLE>

See accompanying notes to statutory financial statements




<PAGE>
FIRST COVA LIFE INSURANCE COMPANY

Notes to Statutory Financial Statements

Years ended December 31, 1996, 1995 and 1994

(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.

Although the Company markets its products through numerous distributors,
including regional brokerage firms, national brokerage firms and banks,
approximately 91% and 92% of the Companys sales were through one specific
brokerage  firm,  Advest  in 1996 and 1995 respectively.  Approximately 94% of
the  Companys  sales were through one specific brokerage firm, Dime Agency, in
1994.

(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 1996, 1995 and 1994 are in
conformity with prescribed practices.

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

(Continued)


<PAGE>
                                             FIRST COVA LIFE INSURANCE COMPANY

                                       Notes to Statutory Financial Statements

                                  Years ended December 31, 1996, 1995 and 1994

The 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.

          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.

 The following schedules set forth the adjustments to statutory net income and
        capital stock and surplus necessary to present them in accordance with
                      generally accepted accounting principles (in thousands):

<TABLE>

<CAPTION>


<S>                                                <C>      <C>       <C>       1996  1995  1994
Net Income-
- -------------------------------------------------                             
As reported under statutory accounting practices   $1,827   $(2,032)  $ 2,032 
Deferred acquisition costs                             48       186     1,238 
Change in reserve for policies and contracts          409     3,757     1,582 
Interest maintenance reserve                           53    (4,437)     (116)
Deferred income taxes                                (642)     (925)   (1,387)
Amortization of intangible assets and liabilities    (189)     (526)       64 
Other, net                                            163       252         3 

As reported under generally accepted
accounting principles                              $1,669   $(3,725)  $ 3,416 
                                                   =======  ========  ========
</TABLE>


 The Companys net income for 1995 reported under GAAP of $(3,725) includes the
periods from January 1, 1995 to May 31, 1995 (the pre-sale period) and June 1,
          1995 to December 31, 1995 (the post-sale period).  These periods are
   considered to be separate and distinct accounting periods under GAAP as the
       Company was sold on June 1, 1995 (see note 1) causing the Companys GAAP
       balance sheet and income statement to be restated according to purchase
                                                                   accounting.

                                                                   (Continued)



<PAGE>
                                             FIRST COVA LIFE INSURANCE COMPANY

                                       Notes to Statutory Financial Statements

                                  Years ended December 31, 1996, 1995 and 1994
<TABLE>

<CAPTION>


<S>                                                    <C>       <C>       <C>        1996  1995  1994
Capital stock and surplus
 As reported under statutory accounting practices      $23,143   $21,529   $ 22,712 
Deferred acquisition costs                                  48        --      1,564 
Reserves for policies and contracts                      4,829     4,423        665 
Asset valuation reserve                                  1,470     1,185        830 
Interest maintenance reserve                             1,461     1,408      5,844 
Unrealized appreciation/(depreciation) of investments   (1,470)    3,328    (13,642)
Deferred income taxes                                      325      (610)     4,084 
Present value of future profits                          5,572     5,249         -- 
Goodwill                                                 2,254     2,377        405 
Other, net                                                  (5)       --        204 
                                                                 --------  ---------

As reported under generally accepted
 accounting principles                                 $37,627   $38,889   $ 22,666 
                                                       ========  ========  =========
</TABLE>

    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 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:

                             Investments are valued as prescribed by the NAIC.

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

       Mortgage-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).

                                                                   (Continued)


<PAGE>
                                             FIRST COVA LIFE INSURANCE COMPANY

                                       Notes to Statutory Financial Statements

                                  Years ended December 31, 1996, 1995 and 1994

  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, annuity considerations and deposit-type funds 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.

                                                     (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.

 For 1996, the Company will file a consolidated federal income tax return with
                                                   its parent company, CFSLIC.

     The method of allocation between the companies is both subject to written
  agreement and approval 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.

                                                                   (Continued)


<PAGE>
                                             FIRST COVA LIFE INSURANCE COMPANY

                                       Notes to Statutory Financial Statements

                                  Years ended December 31, 1996, 1995 and 1994

  The actual federal income tax expense differed from the expected tax expense
    computed by applying the U.S. federal statutory rate to the 1996, 1995 and
         1994 net gain from operations before federal income taxes as follows:
<TABLE>

<CAPTION>
                                                          1996            1995            1994
                                                                                (In thousands)

<S>                                       <C>     <C>     <C>       <C>     <C>       <C>
Computed expected tax expense             $ 795    35.0%  $(1,064)   35.0%  $   345      35.0%
Tax basis reserve adjustment                (30)   (1.3)      847   (27.9)       80       8.1 
IMR amortization                             72     3.2        74    (2.4)      (98)     (9.9)
Proxy tax on insurance acquisition costs      4     0.2      (455)   15.0         1        .1 
Adjustment for prior years                   --      --         -       -      (444)    (45.0)
Intangible Amortization                    (376)  (16.6)     (126)    4.1         -         - 
Tax-exempt, income, net                      --      --         -       -      (963)    (97.7)
Other                                       (21)   (0.9)     (283)    9.3        34       3.5 
                                          $ 444    19.6%  $(1,007)   33.1%  $(1,045)  (105.9)%
                                          ======  ======  ========  ======  ========  ========
</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.

                             (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 domiciled 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 Conning Asset 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 1996, 1995 and 1994 were
                                $337,994, $349,771 and $348,262, 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.

                                                                   (Continued)




<PAGE>
                                             FIRST COVA LIFE INSURANCE COMPANY

                                       Notes to Statutory Financial Statements

                                  Years ended December 31, 1996, 1995 and 1994

                                      (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:

                 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, 1996 and 1995, fair value of the Company's
                          mortgage loans are equivalent to 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, 1996 the cash
     surrender value of policyholder funds on deposit was $154,674,632 and the
  carrying value was $158,304,214.  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.




<PAGE>
                                             FIRST COVA LIFE INSURANCE COMPANY

                                       Notes to Statutory Financial Statements

                                  Years ended December 31, 1996, 1995 and 1994

                                     (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, 1996, 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 1996 and 1995 are given below.

<TABLE>

<CAPTION>

<S>                     <C>            <C>            <C>                                 <C>
                                1996           1995   Valuation                           Withdrawal
      Type                Reserve        Reserve              basic/rate                     characteristic
- ----------------------  -------------  -------------  ----------------------------------  -----------------------
Structured Settlements     1,027,146        997,873                       1983 IAM 8.25%  No withdrawal permitted
SPDA - 1 year             11,817,558     11,711,777   CARVM 5.75% - 7.00%                 Fixed surrender charge
SPDA - 5 year             14,320,006     13,103,310   CARVM 7.00% - 8.00%                 Withdrawal limited to
                                                                                                     10% per year
Ordinary Life                107,415        104,780                    1958 CSO 3.5% NL   Fixed surrender charge
Ordinary Life                 35,730         31,786                       1980 CSO CRVM   Fixed surrender charge
Ordinary Life                228,258        207,602                    1980 CSO 4.5% NO   Fixed surrender charge
Ordinary Life                  1,600          1,600   Group conversion excess mortality   Fixed surrender charge
Ordinary Life                  2,717          2,544   Guaranteed insurability             Fixed surrender charge
Ordinary Life             19,536,154     20,281,286                1958 CSO ALB 5.5% NL   Fixed surrender charge
Group Life                31,528,014     33,016,478                1958 CSO ALB 5.5% NL   Fixed surrender charge
Ordinary Life             20,453,429     20,494,006   1980 CSO ANB Male 5.5% NL           Fixed surrender charge
Group Life                21,642,264     21,502,975   1980 CSO ANB Male 5.5% NL           Fixed surrender charge
Ordinary Life             18,394,161     18,355,509   1980 CSO ANB Female 5.5% NL         Fixed surrender charge
Group Life                20,612,630     20,766,772   1980 CSO ANB Female 5.5% NL         Fixed surrender charge
Miscellaneous                  7,060          6,867                                   -                         -
Reinsurance ceded         (1,409,928)    (1,353,052)                                  -                         -
                        $158,304,214   $159,232,113 
                        -------------  -------------                                                             
</TABLE>



                                                                   (Continued)


<PAGE>
                                             FIRST COVA LIFE INSURANCE COMPANY

                                       Notes to Statutory Financial Statements

                                  Years ended December 31, 1996, 1995 and 1994

                                                             (11)  INVESTMENTS

  The cost or amortized cost and estimated fair value of bonds at December 31,
                                                  1996 and 1995 is as follows:

<TABLE>

<CAPTION>

<S>                     <C>         <C>              <C>           <C>         <C>
                                                            1996 
                                                     ------------                       
                        Cost or     Gross            Gross         Estimated
                        amortized   unrealized       unrealized    fair        Carrying
                           cost       gains            losses        value       value
                        ----------  ---------------  ------------  ----------  ---------
                                     (In thousands)

Bonds:
 Governments            $      764               --  $       (33)  $      731  $     764
 Nonguaranteed bonds -
   U.S. government          41,241               60         (175)      41,126     41,241
 Public utilities            7,789               19         (231)       7,577      7,789
 Industrial and
   miscellaneous           105,916              421       (1,531)     104,806    105,916

Total bonds             $  155,710  $           500  $    (1,970)  $  154,240  $ 155,710


                                                            1995 
                                                     ------------                       
                        Cost or     Gross            Gross         Estimated
                        amortized   unrealized       unrealized    fair        Carrying
                           cost       gains            losses        value       value
                        ----------  ---------------  ------------  ----------  ---------
                                     (In thousands)
Bonds:
 Governments            $      737  $             6            -   $      743  $     737
 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
                        ----------  ---------------  ------------  ----------  ---------
</TABLE>


(Continued)




<PAGE>
                      FIRST COVA LIFE INSURANCE COMPANY

                   Notes to Statutory Financial Statements

                 Years ended December 31, 1996, 1995 and 1994

The  amortized cost and estimated fair value of bonds at December 31, 1996, 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>

<S>                                     <C>              <C>
                                                   1996
                                                         Estimated
                                        Carrying         fair
                                        value            value
                                         (in thousands)
Due in one year or less                 $            35  $       35
Due after one year through five years            16,298      16,331
Due after five years through ten years           44,238      44,255
Due after ten years                              19,534      19,082
Mortgage-backed securities                       75,605      74,537

Total                                   $       155,710  $  154,240
</TABLE>

Approximately  60%  of  the Company's bonds are of highest quality, 38% are of
high  quality,  and 2% 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, 1996 or 1995 as
the  Company intends to hold the investments until such time as no significant
loss would result.

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

<CAPTION>
                                            1996      1995     1994
                                                 (in thousands)

<S>                                    <C>       <C>       <C>
Income on bonds                        $11,274   $ 7,907   $12,999 
Income on mortgage loans                   940       373         - 
Income on short-term investments           106     3,132       332 
Income on cash on deposit                    4         -         - 
Income on policy loans                   1,281     1,281     1,182 
Miscellaneous interest                       4         -         - 

Total investment income                 13,609    12,693    14,513 
Investment expenses                       (102)     (167)     (246)

Net investment income                  $13,507   $12,526   $14,267 

Realized capital gains/(losses) were:
 follows:
  Bonds                                   (264)   (8,136)      286 
  Short-term investments                    --       (20)        - 

Net realized gains/(losses) on
  investments                          $  (264)  $(8,156)  $   286 
</TABLE>

                                 (Continued)


<PAGE>
                      FIRST COVA LIFE INSURANCE COMPANY

                   Notes to Statutory Financial Statements

                 Years ended December 31, 1996, 1995 and 1994

 Proceeds from sales, redemptions and paydowns of investments in bonds during
  1996 were $40,506,099.  Gross gains of $51,375 and gross losses of $315,006
                        were realized on those sales.

 Proceeds from sales, redemptions and paydowns 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.

 Proceeds from sales, redemptions and paydowns 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.

  Bonds with a book value of approximately $798,853 at December 31, 1996 were
         deposited with governmental authorities as required by law.

 As of December 31, 1996 the Company held the following individual securities
                  which exceeded 10% of capital and surplus:
<TABLE>

<CAPTION>
         Long-term Debt                   Amortized         Long-term Debt              
                                         Amortized
      Securities                         Cost             Securities                   Cost

<S>                             <C>          <C>                                 <C>
FNMA Remic Tr 1996-50 A1        $10,456,218  FHLMC Mc Mtg Prt Crt Ser 1506-G     $4,938,895
FNMA Remic Tr 1992-159 Pk         9,821,020  RJR Nabisco Inc.                     4,883,946
Countryside Mtg 1993-12 A4        8,908,245  Salomon Inc.                         4,851,563
FNMA Remic Tr 1993 Ser 54-J       6,640,606  Telecommunications Inc.              4,728,227
Time Warner                       5,498,588  Nabisco, Inc.                        4,492,403
American Airlines                 5,182,956  Res Funding Mtg Svcs 1993-S26 A8     4,010,400
Develope Div Rlty                 5,072,488  Union Acceptance Corp Senior Notes   4,000,000
Kirby Corp.                       5,035,559  Independent Natl Mtg 1995-M A2       3,997,956
Swire Pacific Finance Ltd.        5,003,214  Pru Home Mtg Sec 1993-31 A10         3,776,815
CS First Bost. Fin. Co. Sr Sec
1995-A 144AAA                     5,000,000  Sears Mtg Securities 1993-7 T5       3,741,402
American Trans Air 1996-1         5,000,000  FHLMC MC Mtg Prt Crt Ser 1266-F      3,458,909
Washington Water Power Co.        5,000,000  Enserch Exploration                  3,000,000
FNMA Remic Tr 1992 Ser 124-PH     4,956,255  First USA Bank                       2,966,918
Alcoa Aluminio                    4,947,725
</TABLE>

As of December 31, 1995 the Company held the following individual securities
which exceeded 10% of capital and surplus:
<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  FHLMC MC Mtg Prt Crt Ser 1266-F        4,065,730
American Airlines                         5,398,931  Res Funding Mtg Svcs 1993-S26 A8       4,012,328
Develop Div Rlty                          5,090,900  Union Acceptance Corp Senior Notes     4,000,000
Price Costco Inc.                         5,061,616  Independent Natl Mtg Corp 1995-M A2    3,997,516
Kirby Corp.                               5,044,336  Pru Home Mtg Sec 1993 Ser 31-A10       3,782,629
Swire Pacific Finance Ltd.                5,003,560  Sears Mtg Securities 1993-7 T5         3,725,555
CS First Bost Fin Co SR Sec 1995-A 144A   5,000,000  S-B Properties Ltd. Commerrcial Mtg    3,684,850
Washington Water Power Co.                5,000,000  Cary Robert Falk                       3,184,414
Advanta Corp.                             4,917,535  Shawmutt National Bank                 3,154,147
RJR Nabisco Inc.                          4,871,332  Salem Real Estate Commercial Mtg       2,204,252
Salomon Inc.                              4,834,305  John Hancock Capital Corp Comm Paper   2,164,645

</TABLE>

     (Continued)
     FIRST COVA LIFE INSURANCE COMPANY

     Notes to Statutory Financial Statements

     Years ended December 31, 1996, 1995 and 1994


     (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, 1996 and 1995 approximated $132.2
million and $134.4 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, 1996 and 1995 were $1,409,928 and
$1,353,052 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, 1996 the Companys Total Adjusted
Capital  and  Authorized  Control Level - RBC were $24,612,658 and $1,906,236,
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 1996 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, 1996 as management
believes that such assessments are not material to the financial statements.

     (Continued)





<PAGE>
     FIRST COVA LIFE INSURANCE COMPANY

     Notes to Statutory Financial Statements

     Years ended December 31, 1996, 1995 and 1994

     (17)  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.
     Schedule of Selected Financial Data from Annual Statement







© 2022 IncJournal is not affiliated with or endorsed by the U.S. Securities and Exchange Commission