FIRST COVA VARIABLE ANNUITY ACCOUNT ONE
497, 1997-02-05
Previous: HANCOCK JOHN MUTUAL LIFE INSURANCE CO / MA, SC 13G, 1997-02-05
Next: FIRST COVA VARIABLE ANNUITY ACCOUNT ONE, 497, 1997-02-05



                     STATEMENT OF ADDITIONAL INFORMATION

            INDIVIDUAL FIXED AND VARIABLE DEFERRED ANNUITY CONTRACT

                                   ISSUED BY

                    FIRST COVA VARIABLE ANNUITY ACCOUNT ONE

                                      AND

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



THIS  IS NOT A PROSPECTUS.  THIS STATEMENT OF ADDITIONAL INFORMATION SHOULD BE
READ  IN  CONJUNCTION  WITH  THE  PROSPECTUS  DATED SEPTEMBER 5, 1996, FOR THE
INDIVIDUAL  FIXED  AND  VARIABLE  DEFERRED ANNUITY CONTRACT WHICH IS DESCRIBED
HEREIN.

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

THIS  STATEMENT  OF  ADDITIONAL  INFORMATION  IS  DATED  SEPTEMBER  5,  1996.


                               TABLE OF CONTENTS


                                                                          Page


COMPANY

EXPERTS

LEGAL  OPINIONS

DISTRIBUTION

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

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

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

FINANCIAL  STATEMENTS


                                    COMPANY

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

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

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

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

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

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

                                    EXPERTS

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

The  report  of KPMG Peat Marwick LLP covering the financial statements of the
Company  contains  an  explanatory  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. These
practices  differ  in  some  respects  from  generally  accepted  accounting
principles.  These  financial  statements  do not include any adjustments that
might  result  from  the  differences.

                                LEGAL OPINIONS

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

                                 DISTRIBUTION

Cova  Life Sales Company ("Life Sales") acts as the distributor. Prior to June
1,  1995,  Cova Life Sales Company was known as Xerox Life Sales Company. Life
Sales  is  an affiliate of the Company. The offering is on a continuous basis.

                            PERFORMANCE INFORMATION

TOTAL  RETURN

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

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

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

                                             n
                               P  (  1  +  T)  =  ERV


     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.

HYPOTHETICAL  INFORMATION  -  MONEY  MARKET  FUND

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

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

HYPOTHETICAL  INFORMATION  -  PUBLIC  FUND  PERFORMANCE

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

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

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

                                             n
                               P  (  1  +  T)  =  ERV


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

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

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

HYPOTHETICAL  INFORMATION  -  PRIVATE  ACCOUNTS

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

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

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

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

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

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

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

                                  TAX STATUS

GENERAL

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

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

For  annuity  payments,  a  portion  of each payment in excess of an exclusion
amount  is  includible  in  taxable  income. The exclusion amount for payments
based  on  a  fixed annuity option is determined by multiplying the payment by
the  ratio  that  the  cost  basis of the Contract (adjusted for any period or
refund feature) bears to the expected return under the Contract. The exclusion
amount  for  payments  based  on  a  variable  annuity option is determined by
dividing  the  cost  basis of the Contract (adjusted for any period certain or
refund guarantee) by the number of years over which the annuity is expected to
be  paid.  Payments  received  after  the  investment in the Contract has been
recovered    (i.e.    when  the  total  of  the  excludable  amount equals the
investment in the Contract) are fully taxable. The taxable portion is taxed at
ordinary  income  tax rates. For certain types of Qualified Plans there may be
no  cost  basis  in the Contract within the meaning of Section 72 of the Code.
Owners, Annuitants and Beneficiaries under the Contracts should seek competent
financial  advice  about  the  tax  consequences  of  any  distributions.
The  Company  is taxed as a life insurance company under the Code. For federal
income  tax  purposes,  the Separate Account is not a separate entity from the
Company,  and  its  operations  form  a  part  of  the  Company.

DIVERSIFICATION

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

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

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

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

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

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

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

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

MULTIPLE  CONTRACTS

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

CONTRACTS  OWNED  BY  OTHER  THAN  NATURAL  PERSONS

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

TAX  TREATMENT  OF  ASSIGNMENTS

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

INCOME  TAX  WITHHOLDING

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

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

TAX  TREATMENT  OF  WITHDRAWALS  -  NON-QUALIFIED  CONTRACTS

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

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

QUALIFIED  PLANS

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

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

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

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

TAX  TREATMENT  OF  WITHDRAWALS  -  QUALIFIED  CONTRACTS

Section  72(t) of the Code imposes a 10% penalty tax on the taxable portion of
any  distribution  from qualified retirement plans, including Contracts issued
and  qualified under Code Section 408(b) (Individual Retirement Annuities). To
the  extent  amounts are not includible in gross income because they have been
rolled  over  to  an IRA or to another eligible Qualified Plan, no tax penalty
will  be  imposed.    The  tax  penalty    will  not  apply  to  the following
distributions:  (a)  if distribution is made on or after the date on which the
Annuitant  reaches  age  59  1/2;  (b)  distributions  following  the death or
disability  of  the  Annuitant  (for  this purpose disability is as defined in
Section  72(m)(7)  of  the  Code);  (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 Contract Owner
and  his  or  her  spouse  and  dependents  if the Contract Owner has received
unemployment compensation for at least 12 weeks. This exception will no longer
apply  after  the  Contract  Owner  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, 1995, 1994 and 1993

(With Independent Auditors' Report Thereon)



                        INDEPENDENT AUDITORS' REPORT



The Board of Directors
First Cova Life Insurance Company:


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

We  conducted  our  audits  in  accordance  with  generally  accepted auditing
standards.    Those  standards  require  that we plan and perform the audit to
obtain reasonable assurance about whether the financial statements are free of
material misstatement.  An audit includes examining, on a test basis, evidence
supporting  the amounts and disclosures in the financial statements.  An audit
also  includes  assessing  the  accounting  principles  used  and  significant
estimates  made  by  management,  as  well as evaluating the overall financial
statement  presentation. We believe that our audits provide a reasonable basis
for our opinion.

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

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




April 15, 1996




FIRST COVA LIFE INSURANCE COMPANY

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

December 31, 1995 and 1994

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

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

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

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

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

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

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

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

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

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

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


See accompanying notes to statutory financial statements

FIRST COVA LIFE INSURANCE COMPANY

Statutory Statements of Operations

Years ended December 31, 1995, 1994 and 1993

<TABLE>
<CAPTION>
                                                      1995         1994         1993
                                                  ------------  -----------  -----------
<S>                                               <C>           <C>          <C>
Income:
  Premium and annuity considerations              $   126,602   19,259,281   136,375,300

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

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

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

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

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

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

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

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

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



See accompanying notes to statutory financial statements

FIRST COVA LIFE INSURANCE COMPANY

Statutory Statements of Capital Stock and Surplus

Years ended December 31, 1995, 1994 and 1993

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

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

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

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

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

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

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



See accompanying notes to statutory financial statements.

FIRST COVA LIFE INSURANCE COMPANY

Statutory Statements of Cash Flow

Years ended December 31, 1995, 1994 and 1993

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

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

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

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

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

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

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

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

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

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

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

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

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



See accompanying notes to statutory financial statements




FIRST COVA LIFE INSURANCE COMPANY

Notes to Statutory Financial Statements

December 31, 1995, 1994 and 1993

(1)  COMPANY OWNERSHIP AND NATURE OF BUSINESS

     COMPANY OWNERSHIP

The  Company  is  a  wholly  owned  subsidiary of Cova Financial Services Life
Insurance Company (CFSLIC).  On June 1, 1995, a subsidiary of General American
Life  Insurance  Company (GALIC), a Missouri domiciled life insurance company,
purchased  the  Company's 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 Company's name
changed  from  First Xerox Life Insurance Company to First Cova Life Insurance
Company.

     NATURE OF BUSINESS

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

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

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

(2)  BASIS OF PRESENTATION

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

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

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


                                                                  (Continued)





FIRST COVA LIFE INSURANCE COMPANY

Notes to Statutory Financial Statements


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

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

Asset values are generally stated as follows:

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

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

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

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

(4)  REVENUE AND EXPENSE RECOGNITION

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

(5)  ASSET VALUATION RESERVE AND INTEREST MAINTENANCE RESERVE

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




FIRST COVA LIFE INSURANCE COMPANY

Notes to Statutory Financial Statements


(6)  FEDERAL INCOME TAXES

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

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

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

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

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

<TABLE>
<CAPTION>
                                              1995              1994             1993


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

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



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




FIRST COVA LIFE INSURANCE COMPANY

Notes to Statutory Financial Statements


(7)  INFORMATION CONCERNING PARENT AND AFFILIATES

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

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

(8)  CAPITAL STOCK AND SURPLUS RESTRICTIONS

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

(9)  FAIR VALUE OF FINANCIAL INSTRUMENTS

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

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

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




FIRST COVA LIFE INSURANCE COMPANY

Notes to Statutory Financial Statements


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

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

     INVESTMENT SECURITIES (INCLUDING MORTGAGE-BACKED SECURITIES):

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

     INVESTMENT CONTRACTS:

The  Company's 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 Company's liabilities under investment type contracts are
estimated  as  the amount payable on demand.  As of December 31, 1995 the cash
surrender  value  of  policyholder  funds  on deposit was $155,449,472 and the
carrying value was $159,232,113.

(10)  LIFE AND ANNUITY ACTUARIAL RESERVES

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

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

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

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

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

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




FIRST COVA LIFE INSURANCE COMPANY

Notes to Statutory Financial Statements


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

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




FIRST COVA LIFE INSURANCE COMPANY

Notes to Statutory Financial Statements


(11)  INVESTMENTS

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

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

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

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




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

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

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




FIRST COVA LIFE INSURANCE COMPANY

Notes to Statutory Financial Statements


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

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

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

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

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

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

The components of net investment income were as follows:

<TABLE>
<CAPTION>
                                            1995      1994     1993


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

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

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

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

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

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




FIRST COVA LIFE INSURANCE COMPANY

Notes to Statutory Financial Statements


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

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

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

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

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

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

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


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


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

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

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




FIRST COVA LIFE INSURANCE COMPANY

Notes to Statutory Financial Statements



(12)    NON-ADMITTED ASSETS

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

(13)  REINSURANCE

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

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

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

(14)  POSTRETIREMENT BENEFITS OTHER THAN PENSIONS

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

(15)  RISK-BASED CAPITAL

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

(16)  GUARANTY FUND ASSESSMENTS

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

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

(17)  GENERALLY ACCEPTED ACCOUNTING PRINCIPLES

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








FIRST COVA LIFE INSURANCE COMPANY

Notes to Statutory Financial Statements


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

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

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

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

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

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

(18)  COMMITMENTS AND CONTINGENCIES

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


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