FIRST COVA VARIABLE ANNUITY ACCOUNT ONE
485BPOS, 1998-04-30
Previous: HEARTLAND WIRELESS COMMUNICATIONS INC, DEF 14A, 1998-04-30
Next: SCHWAB ANNUITY PORTFOLIOS, 485BPOS, 1998-04-30



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

                      SECURITIES AND EXCHANGE COMMISSION

                           Washington, D.C.  20549

                                   FORM N-4

REGISTRATION STATEMENT UNDER THE SECURITIES ACT OF 1933                  [ ]
     Pre-Effective Amendment No.                                         [ ]
     Post-Effective Amendment No. 2                                      [X]

REGISTRATION STATEMENT UNDER THE INVESTMENT COMPANY ACT OF 1940          [ ]
     Amendment No. 3                                                     [X]

                      (Check appropriate box or boxes.)

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

     FIRST COVA LIFE INSURANCE COMPANY
     __________________________________
     (Name of Depositor)

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

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

     Name and Address of Agent for Service
          Lorry J. Stensrud, President
          First Cova Life Insurance Company
          120 Broadway
          New York, NY 10271
          (800) 469-4545
   
     Copies to:
        Judith A. Hasenauer            and   Frances S. Cook    
        Blazzard, Grodd & Hasenauer, P.C.    First Vice President and Associate
        P.O. Box 5108                        General Counsel
        Westport, CT  06881                  First Cova Life Insurance
                                               Company
        (203) 226-7866                       120 Broadway
                                             New York, NY 10271     


   
It is proposed that this filing will become effective:

     _____  immediately upon filing pursuant to paragraph (b) of Rule 485
     __X__  on May 1, 1998 pursuant to paragraph (b) of Rule 485
     _____  60 days after filing pursuant to paragraph (a)(1) of Rule 485
     _____  on  (date)  pursuant to paragraph (a)(1) of Rule 485     

If appropriate, check the following:

      _____  this post-effective amendment designates a new effective date for
a previously filed post-effective amendment.
   
Title of Securities Registered:
   Individual Variable Annuity Contracts    

       

<TABLE>
<CAPTION>

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

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

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

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

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

Item 4.   Condensed Financial Information  . . .   Not Applicable

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

Item 19.  Purchase of Securities Being Offered .   Not Applicable

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

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

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

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



                                    PART C

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




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

This prospectus  describes the Fixed and Variable  Annuity  Contract  offered by
First Cova Life Insurance Company (First Cova).
   
The annuity contract has 13 investment choices - a fixed account which offers an
interest rate which is guaranteed  by First Cova,  and 12 investment  portfolios
listed below.  The 12 investment  portfolios  are part of the Cova Series Trust,
the Lord Abbett Series Fund, Inc. or the General American  Capital Company.  You
can  put  your  money  in the  fixed  account  and/or  any of  these  investment
portfolios.    

Cova  Series  Trust:
      Managed  by  J.P.  Morgan
      Investment  Management  Inc.:
            Select  Equity
            Large  Cap  Stock
            Small  Cap  Stock
            International  Equity
            Quality  Bond

      Managed  by  Lord,  Abbett  &  Co.:
            Bond  Debenture
            Mid-Cap Value
            Large Cap Research
            Developing Growth
            Lord Abbett Growth & Income

Lord  Abbett  Series  Fund,  Inc.:
            Managed  by  Lord,  Abbett  &  Co.:
            Growth  and  Income

General  American  Capital  Company:
            Managed  by  Conning  Asset
            Management  Company:
            Money  Market

Please  read this  prospectus  before  investing  and keep it on file for future
reference.  It  contains  important  information  about the First Cova Fixed and
Variable Annuity Contract.
   
To learn more about the First Cova Fixed and Variable Annuity Contract,  you can
obtain a copy of the  Statement  of  Additional  Information  (SAI) dated May 1,
1998. The SAI has been filed with the Securities and Exchange  Commission  (SEC)
and  is  legally  a  part  of the  prospectus.  The  SEC  maintains  a Web  site
(http://www. sec.gov) that contains the SAI, material incorporated by reference,
and other information  regarding  registrants that file  electronically with the
SEC. The Table of Contents of the SAI is on Page ___ of this  prospectus.  For a
free copy of the SAI, call us at (800)  523-1661 or write us at: One Tower Lane,
Suite 3000, Oakbrook Terrace, Illinois 60181-4644.    

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

THESE  SECURITIES  HAVE NOT BEEN APPROVED OR  DISAPPROVED  BY THE SECURITIES AND
EXCHANGE  COMMISSION NOR HAS THE COMMISSION PASSED UPON THE ACCURACY OR ADEQUACY
OF THIS PROSPECTUS. ANY REPRESENTATION TO THE CONTRARY IS A CRIMINAL OFFENSE.
   
May 1, 1998     

  TABLE  OF  CONTENTS                                                       Page
   
INDEX  OF  SPECIAL  TERMS
SUMMARY
FEE  TABLE
EXAMPLES

1.  THE  ANNUITY  CONTRACT

2.  ANNUITY  PAYMENTS  (THE  INCOME  PHASE)

3.  PURCHASE
   Purchase  Payments
   Allocation  of  Purchase  Payments
   Accumulation  Units

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

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

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

7.  ACCESS  TO  YOUR  MONEY
   Systematic  Withdrawal  Program

8.  PERFORMANCE

9.  DEATH  BENEFIT
   Upon  Your  Death
   Death  of  Annuitant

10.  OTHER  INFORMATION
    First  Cova
    The  Separate  Account
    Distributor
    Ownership
    Beneficiary
    Assignment
    Suspension  of  Payments  or  Transfers
    Financial  Statements
    
TABLE  OF  CONTENTS  OF  THE  STATEMENT  OF
ADDITIONAL  INFORMATION
   
APPENDIX A
Condensed Financial Information

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

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


SUMMARY

THE SECTIONS IN THIS SUMMARY CORRESPOND TO SECTIONS IN THIS PROSPECTUS WHICH
DISCUSS THE TOPICS IN MORE DETAIL.
   
1. THE ANNUITY  CONTRACT:  The fixed and variable  annuity  contract  offered by
First Cova is a contract  between you, the owner,  and First Cova,  an insurance
company.  The contract provides a means for investing on a tax-deferred basis in
a fixed  account of First Cova and 12  investment  portfolios.  The contract is
intended  for  retirement  savings or other  long-term  investment  purposes and
provides for a death benefit and guaranteed income options.    

The fixed  account  offers an interest  rate that is guaranteed by the insurance
company,  First Cova. This interest rate is set once each year. While your money
is in the fixed  account,  the  interest  your  money  will earn as well as your
principal is guaranteed by First Cova.
   
This contract also offers 12 investment  portfolios  which are listed in Section
4.  These  portfolios  are  designed  to offer a better  return  than the  fixed
account. However, this is NOT guaranteed. You can also lose your money.    

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

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

The  amount of money  you are able to  accumulate  in your  account  during  the
accumulation  phase  will  determine  the amount of income  payments  during the
income phase.
   
2. ANNUITY  PAYMENTS (THE INCOME PHASE):  If you want to receive  regular income
from your annuity, you can choose one of three options.  Once you begin 
receiving  regular  payments,  you cannot change your payment plan.  During the
income phase, you have the same investment choices you had during the 
accumulation phase. You can choose to have payments come from the fixed account,
the  investment  portfolios  or  both.  If you  choose  to have any part of your
payments come from the investment portfolios, the dollar amount of your payments
may go up or down.    
   
3.  PURCHASE:  You can  buy  this contract  with  $5,000  or  more  under  most
circumstances.  You  can add $2,000 or more  any  time  you  like  during  the
accumulation  phase.  Your registered  representative  can help you fill out the
proper forms.    

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

<TABLE>
<CAPTION>
<S>                                <C>                                <C>
MANAGED BY J.P. MORGAN INVESTMENT  MANAGED BY LORD, ABBETT & CO.      MANAGED BY CONNING ASSET
MANAGEMENT INC.                    Bond Debenture                     MANAGEMENT COMPANY
Select Equity                      Growth and Income                  Money Market
Large Cap Stock                    Mid-Cap Value
Small Cap Stock                    Large Cap Research
International Equity               Developing Growth
Quality Bond                       Lord Abbett Growth and Income                      
</TABLE>

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

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

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

If you take your money out,  First Cova may assess a withdrawal  charge which is
equal to 7% of each  payment  you take out in the first and second  years  after
First Cova  receives the payment,  5% of each payment you take out in the third,
fourth and fifth  years,  and 3% of each  payment  you take out in the sixth and
seventh years.

There  are also  investment  charges  which  range  from  0.205% to 1.10% of the
average daily value of the  investment  portfolio  depending upon the investment
portfolio.

       

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

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

8.  PERFORMANCE:  The value of the contract will vary up or down  depending upon
the investment  performance of the investment  portfolios you choose. First Cova
provides performance information in Appendix B and the SAI.  Past performance is
not a guarantee of future results.    
   
9. DEATH BENEFIT:  If you die before moving to the income phase,  the person you
have chosen as your beneficiary will receive a death benefit.    
   
10. OTHER  INFORMATION:  Free Look.  If you cancel the contract  within 10 days
after  receiving it we will send you whatever  your contract is worth on the day
we receive your request  (this may be more or less than your  original  payment)
without assessing a withdrawal  charge. If you have purchased the contract as an
Individual Retirement Annuity (IRA) you will receive back your purchase payment.
(Currently, the contract is not available under an IRA until the IRA Endorsement
is approved by the State of New York Insurance Department.)    

No  Probate.  In most  cases,  when you  die,  the  person  you  choose  as your
beneficiary  will  receive the death  benefit  without  going  through  probate.
However,  the avoidance of probate does not mean that the  beneficiary  will not
have tax liability as a result of receiving the death benefit.
   
Who should  purchase the Contract?  This contract is designed for people seeking
long-term tax-deferred accumulation of assets, generally for retirement or other
long-term  purposes.  The  tax-deferred  feature is most attractive to people in
high federal and state tax brackets. You should not buy this contract if you are
looking for a  short-term  investment  or if you cannot take the risk of getting
back less money than you put in.    
   
Additional  Features.  This contract  has  additional  features  you  might  be
interested in. These include:

     * You can arrange to have money  automatically sent to you each month while
your contract is still in the accumulation phase. Of course,  you'll have to pay
taxes on money you  receive.  We call this  feature  the  Systematic  Withdrawal
Program.

     * You can arrange to have a regular amount of money automatically  invested
in investment  portfolios each month,  theoretically  giving you a lower average
cost per unit over time than a single one time  purchase.  We call this  feature
Dollar Cost Averaging.

     * First  Cova will  automatically  readjust  the money  between  investment
portfolios  periodically  to keep the blend  you  select.  We call this  feature
Automatic Rebalancing.

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



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

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

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

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

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

Contract  Maintenance  Charge  (see  Note  4  below)
      $30  per  contract  per  year

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

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

   
<TABLE>
<CAPTION>
<S>                               <C>          <C>     <C>                    <C>
                                                       Other Expenses
                                                       (after expense 
                                                       reimbursement for
                                  Management   12b-1   certain Portfolios -   Total Annual
                                  Fees         Fees    see Note 5 below)      Portfolio Expenses
                                  ----------   -----   --------------------   ------------------
COVA SERIES TRUST
Managed by J.P. Morgan
Investment Management Inc.
     Select Equity                       .75%    - -                    .10%                 .85%
     Large Cap Stock                     .65%    - -                    .10%                 .75%
     Small Cap Stock                     .85%    - -                    .10%                 .95%
     International Equity                .85%    - -                    .10%                 .95%
     Quality Bond                        .55%    - -                    .10%                 .65%
Managed by Lord, Abbett & Co.
     Bond Debenture                      .75%    - -                    .10%                 .85%
     Mid Cap Value*                     1.00%    - -                    .10%                1.10%
     Large Cap Research*                1.00%    - -                    .10%                1.10%
     Developing Growth*                  .90%    - -                    .10%                1.00% 
     Lord Abbett Growth and Income**     .65%    - -                    .10%                 .75%
LORD ABBETT SERIES FUND, INC.
Managed by Lord, Abbett & Co.
     Growth and Income#                  .50%    .15%                   .02%                 .67%
GENERAL AMERICAN CAPITAL COMPANY
Managed by Conning Asset
Management Company
     Money Market                       .125%    - -                    .08%                .205%
<FN>
*    Annualized.  The Portfolio commenced regular investment operations on       
     August 20, 1997.
**   Estimated.  The Portfolio has not yet commenced regular investment
     operations.
#    The Growth and Income  Portfolio  of Lord Abbett  Series  Fund,  Inc. has a
     12b-1 plan which provides for payments to Lord, Abbett & Co. for remittance
     to a life insurance company for certain distribution expenses (see the Fund
     Prospectus).  The  12b-1  plan  provides  that  such  remittances,  in  the
     aggregate, will not exceed .15%, on an annual basis, of the daily net asset
     value of shares of the Growth and Income  Portfolio. For the year ending
     December 31, 1998 the 12b-1 fees are estimated to be .15%.  The examples
     below for this Portfolio reflect the estimated 12b-1 fees.
</FN>
</TABLE>
    

EXAMPLES

You  would  pay  the  following  expenses  on  a $1,000 investment, assuming a
5%  annual  return  on  assets:

(a)  upon surrender at the end of each time period;

(b)  if the contract is not surrendered or is annuitized.
   
<TABLE>
<CAPTION>
                                        Time  Periods
<S>                               <C>        <C>
                                     1 year     3 years     5 years       10 years
                                     ------     -------     -------       --------
COVA SERIES TRUST
Managed by J.P. Morgan
Investment Management Inc.
     Select Equity                (a)$93.80  (a)$118.16     (a)$169.99     (a)$266.24
                                  (b)$23.80  (b)  73.16     (b)$124.99     (b)$266.24
     Large Cap Stock              (a)$92.80  (a)$115.15     (a)$164.95     (a)$256.13
                                  (b)$22.80  (b)$ 70.15     (b)$119.95     (b)$256.13
     Small Cap Stock              (a)$94.80  (a)$121.17     (a)$175.00     (a)$276.23
                                  (b)$24.80  (b)$ 76.17     (b)$130.00     (b)$276.23
     International Equity         (a)$94.80  (a)$121.17     (a)$175.00     (a)$276.23
                                  (b)$24.80  (b)$ 76.17     (b)$130.00     (b)$276.23
     Quality Bond                 (a)$91.79  (a)$112.12     (a)$159.89     (a)$245.92
                                  (b)$21.79  (b)$ 67.12     (b)$114.89     (b)$245.92

Managed by Lord, Abbett & Co.
     Bond Debenture               (a)$93.80  (a)$118.16     (a)$169.99     (a)$266.24
                                  (b)$23.80  (b)$ 73.16     (b)$124.99     (b)$266.24
     Mid-Cap Value                (a)$96.30  (a)$125.66
                                  (b)$26.30  (b)$ 80.66
     Large Cap Research           (a)$96.30  (a)$125.66
                                  (b)$26.30  (b)$ 80.66
     Developing Growth            (a)$95.30  (a)$122.67
                                  (b)$25.30  (b)$ 77.67

     Lord Abbett Growth and 
      Income                      (a)$72.80  (a)$115.15
                                  (b)$22.80  (b)$ 70.15

LORD ABBETT SERIES FUND, INC. 
Managed by Lord, Abbett & Co.
Growth and Income                 (a)$91.99  (a)$112.73     (a)$160.90     (a)$247.97
                                  (b)$21.99  (b)$ 67.73     (b)$115.90     (b)$247.97

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

Explanation of Fee Table and Examples

1. The  purpose of the Fee Table is to show you the  various  expenses  you will
incur directly or indirectly with the contract.  The Fee Table reflects expenses
of the Separate Account as well as of the investment portfolios.

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

3. First Cova will not charge you the  transfer  fee even if there are more than
12  transfers  in a year if the  transfer  is for the Dollar Cost  Averaging  or
Automatic Rebalancing Programs.
   
4. During the accumulation phase, First Cova will not charge the  contract
maintenance  charge if the value of your contract is $50,000 or more,
although,  if you make a complete withdrawal, First Cova will charge the
contract maintenance charge.    
   
5. An affiliate of First Cova currently reimburses the investment  portfolios of
Cova Series Trust for all operating expenses  (exclusive of the management fees)
in excess of approximately .10%. Absent this expense reimbursement, the expenses
(on an annualized basis) for the period ended December 31, 1997 would have been:
1.00% for the Select Equity Portfolio, 1.39% for the Small Cap Stock Portfolio,
1.53%  for the  International  Equity  Portfolio, 1.08%  for the  Quality  Bond
Portfolio, 1.08%  for the  Large  Cap  Stock  Portfolio, 1.07% for the Bond
Debenture Portfolio, 8.41% for the Mid-Cap Value Portfolio, 10.04% for the Large
Cap Research Portfolio and 9.00% for the Developing Growth Portfolio.    

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

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

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

1.   THE ANNUITY CONTRACT

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

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

Tax  deferral  means that you are not taxed on earnings or  appreciation  on the
assets in your contract until you take money out of your contract.
   
The  contract  is called a variable  annuity  because  you can  choose  among 12
investment  portfolios and, depending upon market conditions,  you can make or 
lose money in any of these portfolios.  If you select the variable annuity 
portion of the  contract,  the amount of money you are able to  accumulate in 
your contract during the  accumulation  phase depends upon the  investment  
performance of the investment  portfolio(s)  you  select.  The amount of the 
annuity  payments  you receive  during  the  income  phase  from the  variable
annuity  portion of the contract also  depends upon the investment  performance
of  the  investment portfolios you select for the income phase.    
   
The contract also contains a fixed account. The fixed account offers an interest
rate that is guaranteed by First Cova. If you select the fixed  account,  your 
money will be placed  with the other  general  assets of First  Cova.  If you
select the fixed account,  the amount of money you are able to accumulate in 
your contract during the  accumulation  phase  depends  upon  the  total  
interest  credited  to your contract. The amount of the annuity payments you 
receive during the income phase from the fixed account  portion of the contract
will remain level for the entire income phase.    

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

2.   ANNUITY PAYMENTS (THE INCOME PHASE)

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

We ask you to choose your annuity date and annuity  option when you purchase the
contract. You can change either at any time before the annuity date with 30 days
notice to us. Your  annuity  date  cannot be any earlier  than one year after we
issue  the  contract.  Annuity  payments  must  begin  by the  annuitant's  90th
birthday. The annuitant is the person whose life we look to when we make annuity
payments.

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

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

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

You can choose one of the following  annuity  options or any other annuity 
option acceptable to First Cova.  After  annuity  payments begin, you cannot
change the annuity option.

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

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

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

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

3.   PURCHASE

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

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

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

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

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

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

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

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

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

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

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

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

EXAMPLE:
On Monday we receive an additional purchase payment of $5,000 from you. You have
told us you want this to go to the  Quality  Bond  Portfolio.  When the New York
Stock  Exchange  closes  on that  Monday,  we  determine  that  the  value of an
accumulation  unit for the  Quality  Bond  Portfolio  is $13.90.  We then divide
$5,000  by  $13.90  and  credit  your  contract  on  Monday  night  with  359.71
accumulation units for the Quality Bond Portfolio.

4.   INVESTMENT OPTIONS
   
The  Contract  offers  12  investment  portfolios  which  are listed   below.
Additional investment portfolios may be available in the future.

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

COVA SERIES TRUST

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

J.P.  MORGAN  INVESTMENT  MANAGEMENT  INC. IS THE  SUB-ADVISER  TO THE FOLLOWING
PORTFOLIOS:

  Select  Equity  Portfolio
  Large  Cap  Stock  Portfolio
  Small  Cap  Stock  Portfolio
  International  Equity  Portfolio
  Quality  Bond  Portfolio

LORD, ABBETT & CO. IS THE SUB-ADVISER TO THE FOLLOWING PORTFOLIOS:
   
  Bond  Debenture  Portfolio
  Mid-Cap Value Portfolio
  Large Cap Research Portfolio
  Developing Growth Portfolio
  Lord Abbett Growth and Income Portfolio    

LORD  ABBETT  SERIES  FUND,  INC.
   
Lord Abbett Series Fund,  Inc. is a mutual fund. The following  portfolio
managed by Lord, Abbett & Co. is available under the contract:    

     Growth and Income Portfolio

GENERAL  AMERICAN  CAPITAL  COMPANY
General American Capital Company is a mutual fund with multiple portfolios. Each
portfolio  is  managed  by  Conning  Asset  Management  Company.  The  following
portfolio is available under the contract:

     Money Market Fund
   
TRANSFERS
You can transfer money among the fixed account and the investment portfolios.

You can make transfers by telephone. If you own the contract with a joint owner,
unless First Cova is instructed  otherwise,  First Cova will accept instructions
from either you or the other owner. First Cova will use reasonable procedures to
confirm that instructions given us by telephone are genuine. If First Cova fails
to use such  procedures,  we may be liable for any losses due to unauthorized or
fraudulent instructions. First Cova tape records all telephone instructions.
    
TRANSFERS  DURING  THE  ACCUMULATION  PHASE.
You can make 12  transfers  every year  during the  accumulation  phase  without
charge.  We  measure  a year  from the  anniversary  of the day we  issued  your
contract.  You can make a transfer  to or from the fixed  account and to or from
any investment portfolio. If you make more than 12 transfers in a year, there is
a transfer fee  deducted.  The fee is $25 per  transfer  or, if less,  2% of the
amount transferred.  The following apply to any transfer during the accumulation
phase:

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

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

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

4. You cannot make any transfers within 7 calendar days of the annuity date.
   
TRANSFERS  DURING  THE  INCOME  PHASE.
You can only make transfers between the investment portfolios once each year. We
measure a year from the  anniversary  of the day we issued  your  contract.  You
cannot transfer from the fixed account to an investment  portfolio,  but you can
transfer  from one or more  investment  portfolios  to the fixed  account at any
time.    


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

The minimum amount which can be transferred each month is $500. You must have at
least $6,000 in the Money Market Fund of General American Capital Company or the
fixed  account,  (or the amount  required to complete your program,  if less) in
order to participate in the Dollar Cost Averaging Program.
   
If you  participate  in the Dollar Cost  Averaging  Program,  the transfers made
under the program are not taken into account in determining any transfer fee.
   
AUTOMATIC  REBALANCING  PROGRAM
Once  your  money  has been  allocated  among  the  investment  portfolios,  the
performance of each portfolio may cause your allocation to shift. You can direct
us  to  automatically  rebalance  your  contract  to  return  to  your  original
percentage  allocations by selecting our Automatic  Rebalancing Program. You can
tell us whether to  rebalance  quarterly,  semi-annually  or  annually.  We will
measure these periods from the  anniversary of the date we issued your contract.
The transfer  date will be the 1st day after the end of the period you selected.
The Automatic Rebalancing Program is available only during the accumulation
phase.  If you  participate  in the Automatic  Rebalancing  Program,  the 
transfers made under the program are not taken into account in determining any 
transfer fee.    

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

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

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

5.   EXPENSES

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

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

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

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

CONTRACT  MAINTENANCE  CHARGE
During the  accumulation  phase,  every year on the anniversary of the date when
your  contract  was  issued,  First Cova  deducts  $30 from your  contract  as a
contract  maintenance  charge.  This charge is for administrative  expenses (see
above). This charge cannot be increased.
   
First Cova will not deduct this charge during the accumulation phase if when 
the deduction is to be made, the value of your  contract  is  $50,000  or more.
First  Cova may some time in the future discontinue this practice and deduct the
charge.    

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

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

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

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

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

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

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

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

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

6.   TAXES

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

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

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

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

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

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

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

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

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

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

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

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

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

7.   ACCESS TO YOUR MONEY

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

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

Unless you instruct First Cova  otherwise,  any partial  withdrawal will be made
pro-rata from all the investment  portfolios and the fixed account you selected.
Under most  circumstances  the amount of any partial  withdrawal  must be for at
least $500. First Cova requires that after a partial withdrawal is made you keep
at least $1,000 in your contract.

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

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

INCOME TAXES MAY APPLY TO SYSTEMATIC WITHDRAWALS.

8.   PERFORMANCE

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

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

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

9.   DEATH BENEFIT

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

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

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

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

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

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

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

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

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

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

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

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

10.  OTHER INFORMATION

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

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

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

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

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

Commissions   will  be  paid  to   broker-dealers   who  sell   the   contracts.
Broker-dealers  will be paid commissions of up to 3.5% of purchase payments.  In
addition,  under certain  circumstances,  an expense allowance of up to 2.75% of
purchase  payments may be payable.  The New York Insurance  Department has ruled
that asset based compensation is permissible under certain circumstances.  First
Cova may, in the future,  adopt an asset based compensation  program in addition
to, or in lieu of, the  present  compensation  program.        




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

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

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

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

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

SUSPENSION  OF  PAYMENTS  OR  TRANSFERS
First Cova may be required to suspend or postpone  payments  for  withdrawal  or
transfers for any period when:

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

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

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

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

First Cova has reserved the right to defer  payment for a withdrawal or transfer
from the fixed account for the period permitted by law but not for more than six
months.
   
FINANCIAL  STATEMENTS
The  financial  statements of First Cova and the Separate Account have been
included in the Statement of Additional Information.
    
TABLE  OF  CONTENTS  OF  THE
STATEMENT  OF  ADDITIONAL  INFORMATION

  Company

  Experts

  Legal  Opinions

  Distribution

  Performance  Information

  Federal Tax  Status

  Annuity  Provisions

  Financial  Statements


                                  APPENDIX A

CONDENSED FINANCIAL INFORMATION

ACCUMULATION UNIT VALUE HISTORY
   
The  following  schedule  includes  accumulation  unit  values  for the  period
indicated.  This data has been extracted from the Separate  Account's  Financial
Statements.  This information should be read in conjunction with the Separate 
Account's  Financial Statements and related  notes which are included in the 
Statement of Additional Information.
    



   
<TABLE>
<CAPTION>
<S>                                 <C>                  
                                                                                                                                    
                                                                                                                                    
                                       
                                     Period          
                                     Ended       
                                     12/31/97      
                                     ----------- 
COVA SERIES TRUST                                 

Managed by J.P. Morgan Investment                 
Management Inc.                                   
                                                  
Select Equity Sub-Account                           
Beginning of Period                    $11.76                   
End of Period                          $14.05     
Number of Accum. Units Outstanding     1,321      
                                                  
Small Cap Stock Sub-Account                           
Beginning of Period                    $10.92                  
End of Period                          $13.49         
Number of Accum. Units Outstanding      530   
                                                  
International Equity Sub-Account                           
Beginning of Period                    $11.14    
End of Period                          $11.46       
Number of Accum. Units Outstanding     3,836    
                                                  
Quality Bond Sub-Account                           
Beginning of Period                    $10.45                    
End of Period                          $11.16          
Number of Accum. Units Outstanding     2,068       
                                                  
Large Cap Stock Sub-Account                           
Beginning of Period                    $12.40      
End of Period                          $14.89
Number of Accum. Units Outstanding     2,807      


Managed by Lord, Abbett & Co.                     
                                                  
Bond Debenture Sub-Account                           
Beginning of Period                    $11.74                  
End of Period                          $12.88        
Number of Accum. Units Outstanding     8,928      

LORD ABBETT SERIES FUND, INC.                     
Growth and Income Sub-Account                           
Beginning of Period                    $27.01      
End of Period                          $30.84
Number of Accum. Units Outstanding     5,547    
                                                
<FN>                                
*The  accumulation  unit values shown above for the beginning of the period
reflect the date these accumulation units first invested in the investment 
portfolio as follows:  Select Equity (3/11/97), Small Cap Stock (3/17/97); 
International Equity (3/11/97); Quality Bond (5/15/97); Large Cap Stock 
(3/11/97); Bond Debenture (5/15/97).  The Mid-Cap Value, Large Cap Research 
and Developing Growth Sub-Accounts had not commenced investment operations 
as of December 31, 1997.  The Lord Abbett Growth and Income Sub-Account and
the General American Capital Company Money Market Sub-Account had  
not  commenced regular investment  operations as of December 31, 1997.
</FN>
</TABLE>
    

APPENDIX B
PERFORMANCE  INFORMATION
Future  performance  will  vary  and  the  results  shown  are  not  necessarily
representative of future results.

PART 1
   
J.P.  Morgan  Investment  Management  Inc. is the  sub-adviser for the following
portfolios of Cova Series Trust: Select Equity,  Small Cap Stock,  International
Equity,  Quality Bond and Large Cap Stock.  Lord Abbett & Co. is the sub-adviser
for the  following  Portfolios  of Cova Series Trust:  Bond  Debenture,  Mid-Cap
Value,  Large Cap  Research and  Developing  Growth.  Lord,  Abbett & Co. is the
investment  adviser for Lord Abbett Series Fund,  Inc.  which  currently has one
operating portfolio: Growth and Income. All of these portfolios began operations
before May 1, 1998. As a result,  performance  information  is available for the
accumulation unit values investing in these portfolios.    
   
Column A presents performance  figures  for the  accumulation  units which
reflect the  insurance charges as well as the fees and expenses of the
investment  portfolio.  Column B presents  performance  figures  for the
accumulation  units  which  reflect the insurance charges, the contract
maintenance charge, the fees and expenses of the investment  portfolio,
and assume that you make a withdrawal  at the end of the period and
therefore  the  withdrawal  charge is reflected.  The inception dates shown
below reflect the dates the Separate Account first invested in the
Portfolio.    


   
<TABLE>
<CAPTION>
PART  1  COVA  SERIES  TRUST
AVERAGE  ANNUAL  TOTAL  RETURN  FOR  THE  PERIODS  ENDED  12/31/97

                                            Accumulation Unit Performance
                                         Column A                 Column B
                                        (reflects insurance       (reflects all
                                        charges and                charges and
                                        portfolio expenses)        portfolio expenses)
                                        -----------------------------------------------

<S>                                            <C>                        <C>   
                        Separate Account
                        inception date        since                       since   
Portfolio               in Portfolio        inception                   inception 
- -------------------     ---------------     ---------                   ---------- 
Select Equity               3/11/97          19.49%                       12.10%     
Small Cap Stock             3/17/97          23.52%                       16.15% 
International Equity        3/11/97           2.85%                       (4.46)%
Quality Bond                5/15/97           6.78%                       (0.53)%
Large Cap Stock             3/11/97          20.11%                       12.70%
Bond Debenture              5/15/97           9.74%                        2.38%
</TABLE>

<TABLE>
<CAPTION>
PART  1  LORD  ABBETT  SERIES  FUND,  INC.
AVERAGE  ANNUAL  TOTAL  RETURN  FOR  THE  PERIODS  ENDED  12/31/97

                                            Accumulation Unit Performance
                                         Column A                 Column B
                                        (reflects insurance       (reflects all
                                        charges and                charges and
                                        portfolio expenses)        portfolio expenses)
                                        -----------------------------------------------

<S>                                            <C>                        <C>   
                        Separate Account
                        inception date        since                       since   
Portfolio               in Portfolio        inception                   inception 
- -------------------     ---------------     ---------                   ---------- 

Growth and Income         3/11/97             14.17%                       6.32%
</TABLE>
    

   
PART  2
GENERAL 

Shares of the General  American  Capital  Company Money Market Fund were offered
under the contract on May 1, 1997.  Shares of the Lord Abbett Series Fund,  Inc.
Growth and Income  Portfolio  were  offered  under the  contract on February 18,
1997.  Shares of the  Select  Equity,  Small Cap  Stock,  International  Equity,
Quality Bond, Large Cap Stock and Bond Debenture Portfolios of Cova Series Trust
were offered  under the  contracts on February 3, 1997 and shares of the Mid-Cap
Value,  Large Cap Research and Developing Growth Portfolios of Cova Series Trust
were offered under the contracts on November 15, 1997.  However,  the Portfolios
have  been in  existence  for a longer  time and  therefore  have an  investment
performance  history.  In order to show how the  historical  performance  of the
Portfolios  affect  accumulation  unit  values,  we have  developed  performance
information.
    
   
The chart below  shows the  investment  performance  of the  Portfolios  and the
accumulation  unit performance  calculated by assuming that  accumulation  units
were invested in the Portfolios for the same periods.

The  performance  figures in Column A reflect the fees and expenses paid by the
Portfolio.  Column B presents  performance  figures  for the  accumulation 
units  which  reflect the insurance  charges  as well as the fees and  expenses
of the Portfolio. Column C presents performance figures for the accumulation 
units which reflect the insurance charges, the contract maintenance charge, 
the fees and expenses of the Portfolio, and assumes that you make a withdrawal
at the end of the period and therefore the withdrawal charge is reflected.    
   
<TABLE>
<CAPTION>
PART 2 COVA SERIES TRUST
TOTAL RETURN FOR THE PERIODS ENDED 12/31/97

                                         Fund  Performance                       Accumulation Unit Performance
                                         Column  A                     Column B                       Column C
                                                                      (reflects insurance charges    (reflects all charges
                                                                      and portfolio expenses)         and portfolio expenses)
                                        -----------------                ----------------------------------------------------
<S>                    Portfolio        <C>            <C>              <C>            <C>              <C>              <C>
                       inception                       since                           since                           since
Portfolio              date             1 yr        inception           1 yr        inception           1 yr         inception
- -----------------     -----------       ----        ---------           ----        ---------           ----         ---------
Select Equity            5/1/96         31.55%         23.74%           29.67%         21.97%           22.57%         15.37%
Small Cap Stock          5/1/96         20.89%         17.72%           19.31%         16.10%           12.21%          9.50%
International Equity     5/1/96          5.96%          8.67%            4.52%          7.14%           (2.58)%         0.54%
Quality Bond             5/1/96          9.06%          8.87%            7.58%          7.42%            0.48%          0.82%
Large Cap Stock          5/1/96         33.25%         28.66%           31.36%         26.87%           24.26%         20.27%
Bond Debenture           5/1/96         15.63%         17.28%           14.05%         15.69%            6.95%          9.09%
Mid-Cap Value           8/20/97                         4.90%                           4.68%                          (2.42)%
Large Cap Research      8/20/97                        (0.74)%                         (1.00)%                         (8.10)%
Developing Growth       8/20/97                         5.52%                           5.28%                          (1.82)%
    
</TABLE>

<TABLE>
<CAPTION>
PART  2  GENERAL  AMERICAN  CAPITAL  COMPANY  MONEY  MARKET  FUND
TOTAL  RETURN  FOR  THE  PERIODS  ENDED  12/31/97


                                         Fund  Performance                       Accumulation Unit Performance
                                         Column  A                     Column B                       Column C
                                                                      (reflects insurance charges    (reflects all charges
                                                                      and portfolio expenses)         and portfolio expenses)
                       Portfolio        -----------------                ----------------------------------------------------
<S>                    inception        <C>    <C>     <C>              <C>    <C>     <C>              <C>     <C>      <C>
Portfolio              date             1 yr   5 yrs   10 yrs           1 yr   5 yrs   10 yrs           1 yr    5 yrs  10 yrs 
- -----------------     -----------       ----   -----   ------           ----   -----   ------           ----    -----  ------


Money Market Fund      10/1/87          5.71%  4.89%    5.99%           4.31%   3.49%   4.59%           (2.79)% (1.11)% 4.49%
</TABLE>

   
<TABLE>
<CAPTION>
PART  2 LORD ABBETT SERIES FUND, INC. GROWTH AND INCOME PORTFOLIO
TOTAL  RETURN  FOR  THE  PERIODS  ENDED  12/31/97


                                         Fund  Performance                       Accumulation Unit Performance
                                         Column  A                     Column B                       Column C
                                                                      (reflects insurance charges    (reflects all charges
                                                                      and portfolio expenses)         and portfolio expenses)
                       Portfolio        -----------------                ----------------------------------------------------
<S>                    inception        <C>    <C>     <C>              <C>    <C>     <C>              <C>     <C>      <C>
Portfolio              date             1 yr   5 yrs   10 yrs           1 yr   5 yrs   10 yrs           1 yr    5 yrs   10 yrs 
- -----------------     -----------       ----   -----   ------           ----   -----   ------           ----    -----   ------

Growth and Income      12/11/89         24.30% 17.90%   16.60%          22.91% 16.28%   14.99%           15.81% 11.68%  14.89%

</TABLE>
    

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


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



   
     Please send me, at no charge, the Statement of Additional Information
     dated May 1, 1998, for The Annuity Contract issued by First Cova.    




                  (Please print or type and fill in all information)




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

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

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

CNY-1090(10/97)                                                    FIRST COVA VA





                                  [Back Cover]




                                      COVA
                       First Cova Life Insurance Company


                                  Home Office

                            120 Broadway, 10th Floor
                               New York, NY 10271
                                  800-469-4545


                             Annuity Service Office

                                 P.O. Box 10366
                              Des Moines, IA 50306
                                  515-243-5834
                                  800-343-8496




CNY-1023(_____)            Policy Form Series CNY-672        21-VARI-NY (______)



                                   PART B

                     STATEMENT OF ADDITIONAL INFORMATION

            INDIVIDUAL FIXED AND VARIABLE DEFERRED ANNUITY CONTRACT

                                   ISSUED BY

                    FIRST COVA VARIABLE ANNUITY ACCOUNT ONE

                                      AND

                       FIRST COVA LIFE INSURANCE COMPANY
                                         

   
THIS  IS NOT A PROSPECTUS.  THIS STATEMENT OF ADDITIONAL INFORMATION SHOULD BE
READ  IN  CONJUNCTION  WITH  THE  PROSPECTUS  DATED MAY 1, 1998, FOR THE
INDIVIDUAL  FIXED  AND  VARIABLE  DEFERRED ANNUITY CONTRACT WHICH IS DESCRIBED
HEREIN.    

THE  PROSPECTUS  CONCISELY  SETS FORTH INFORMATION THAT A PROSPECTIVE INVESTOR
OUGHT TO KNOW BEFORE INVESTING. FOR A COPY OF THE PROSPECTUS CALL OR WRITE THE
COMPANY  AT:    One  Tower  Lane,  Suite  3000,  Oakbrook  Terrace,  Illinois
60181-4644,  (800)  831-LIFE.
   
THIS  STATEMENT  OF  ADDITIONAL  INFORMATION  IS  DATED MAY 1, 1998.    


                               TABLE OF CONTENTS


                                                                          Page


COMPANY

EXPERTS

LEGAL  OPINIONS

DISTRIBUTION

PERFORMANCE  INFORMATION
Total  Return
Historical  Unit  Values
Reporting  Agencies
Performance Information 

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

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

FINANCIAL  STATEMENTS

                                    COMPANY

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

On  June 1, 1995, a wholly-owned subsidiary of General American Life Insurance
Company  ("General  American")  purchased  Cova  Life  from  Xerox  Financial
Services, Inc.  The  acquisition of  Cova  Life  included  related companies,
including the Company. On June 1, 1995, the Company changed  its  name  to  
First  Cova  Life  Insurance  Company.
   
General  American  is  a  St. Louis-based  mutual company with more than $300
billion  of  life insurance in force and approximately $24 billion in assets.
It provides life and health insurance, retirement plans, and related financial
services  to  individuals  and  groups.
    




                                    EXPERTS
   
The statutory statements of admitted assets, liabilities,  and capital stock and
surplus  of the  Company  as of  December  31,  1997 and 1996,  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, 1997,  and the
statement of assets and  liabilities of the Separate  Account as of December 31,
1997, and the related statement of operations,  statement of changes in contract
owners' equity, and the financial highlights for the period from commencement of
operations through December 31, 1997, 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
statutory financial statements of the Company contains an explanatory  paragraph
which  states that the  financial  statements  were  prepared  using  accounting
practices  prescribed or permitted by the New York State  Insurance  Department,
which  practices  differ from  generally  accepted  accounting  principles.  The
effects on the financial statements of the variances between the statutory basis
of accounting and generally accepted accounting  principles are described in the
notes to the financial statements.

                                LEGAL OPINIONS


Blazzard, Grodd & Hasenauer, P.C., Westport, Connecticut has provided advice on
certain matters relating to the federal securities and income tax laws in 
connection with the Contracts.    

                                 DISTRIBUTION

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

                            PERFORMANCE INFORMATION

TOTAL  RETURN

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

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

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

                                             n
                               P  (  1  +  T)  =  ERV

Where:
     P    = a  hypothetical  initial  payment  of  $1,000
     T    = average  annual  total  return
     n    = number  of  years
   ERV    = ending redeemable value at the end of the time periods used (or
            fractional  portion thereof) of a hypothetical $1,000 payment made
            at  the  beginning  of  the  time  periods  used.

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

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

HISTORICAL  UNIT  VALUES

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

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

REPORTING  AGENCIES

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

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

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

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

PERFORMANCE INFORMATION

The Growth and Income Portfolio of Lord Abbett Series Fund, Inc., and the
Select Equity, Small Cap Stock, Large Cap Stock, International Equity, 
Quality Bond and Bond Debenture Portfolios of Cova Series Trust were not
available under the contract until February 3, 1997 and the Mid-Cap Value, 
Large Cap  Research and Developing Growth Portfolios of Cova Series Trust 
were available under the contract on November 15, 1997.  The Money Market 
Fund of General American Capital Company became available under the Contract
on May 1, 1997.  However, these funds have been in existence for some time
and consequently have an investment performance history. In order to
demonstrate how investment experience of these Portfolios affects 
Accumulation Unit values,  performance information was developed. The
information  is  based upon the  historical experience of the Portfolios and 
is for the periods shown. The prospectus  contains a chart of performance 
information.
   
Future  performance  of  the Portfolios  will  vary  and  the 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  Portfolios is calculated  for a
specified  period  of time by assuming an initial Purchase Payment of 
$1,000 allocated to the  Portfolio.  There  are performance figures for the 
Accumulation Units which reflect the insurance charges  as  well  as  the  
portfolio expenses. There are also performance figures for  the  Accumulation
Units which reflect the insurance charges,  the  contract maintenance charge,
the portfolio expenses, and assume that you make a withdrawal at the end of 
the period and therefore the withdrawal  charge  is  reflected.  The  
percentage  increases (decreases) are determined  by  subtracting the 
initial Purchase Payment from the ending value and  dividing  the  remainder
by the beginning value. The performance may  also  show figures  when  no 
withdrawal  is  assumed.    


                               FEDERAL TAX STATUS

GENERAL

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

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

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

DIVERSIFICATION

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

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

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

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

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

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

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

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

MULTIPLE  CONTRACTS

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

CONTRACTS  OWNED  BY  OTHER  THAN  NATURAL  PERSONS

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

TAX  TREATMENT  OF  ASSIGNMENTS

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

INCOME  TAX  WITHHOLDING

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

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

TAX  TREATMENT  OF  WITHDRAWALS  -  NON-QUALIFIED  CONTRACTS

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

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

QUALIFIED  PLANS

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

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

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

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

TAX  TREATMENT  OF  WITHDRAWALS  -  QUALIFIED  CONTRACTS
   
Section  72(t) of the Code imposes a 10% penalty tax on the taxable portion of
any  distribution  from qualified retirement plans, including Contracts issued
and  qualified under Code Section 408(b) (Individual Retirement Annuities). To
the  extent  amounts are not includible in gross income because they have been
rolled  over  to  an IRA or to another eligible Qualified Plan, no tax penalty
will  be  imposed.    The  tax  penalty    will  not  apply  to  the following
distributions:  (a)  if distribution is made on or after the date on which the
Annuitant  reaches  age  59  1/2;  (b)  distributions  following  the death or
disability  of  the  Annuitant  (for  this purpose disability is as defined in
Section  72(m)(7)  of  the  Code);  (c)  distributions  that  are  part  of
substantially  equal  periodic payments made not less frequently than annually
for  the  life  (or  life  expectancy) of the Annuitant or the joint lives (or
joint  life  expectancies)  of  the  Annuitant  and  his  or  her  designated
Beneficiary;  (d) distributions made to the Owner or Annuitant (as applicable)
to  the  extent  such  distributions  do  not exceed the amount allowable as a
deduction under Code Section 213 to the Owner or Annuitant (as applicable) for
amounts  paid  during  the taxable year for medical care; (e) distributions
from  an  Individual  Retirement Annuity for the purchase of medical insurance
(as  described  in  Section 213(d)(1)(D) of the Code) for the Owner or
Annuitant (as applicable) and  his  or  her  spouse  and  dependents  if the 
Owner or Annuitant (as applicable) has received unemployment compensation for 
at least 12 weeks (this exception will no longer apply  after  the  Owner or 
Annuitant (as applicable) has been re-employed for at least 60 days); (f) 
distributions from an Individual Retirement Annuity made to the Owner or 
Annuitant (as applicable) to the extent such distributions do not exceed the
qualified higher education expenses (as defined in Section 72(t)(7) of the 
Code) of the Owner or Annuitant (as applicable) for the taxable year; and
(g) distributions from an Individual Retirement Annuity made to the Owner or
Annuitant (as applicable) which are qualified first-time home buyer 
distributions (as defined in Section 72(t)(8) of the Code).    

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.


                          INDEPENDENT AUDITORS' REPORT

The Contract Owners of Cova Variable
Annuity Account One, Board of
Directors and Shareholder of First Cova Life Insurance Company:

We have audited the accompanying statement of assets and liabilities of the Bond
Debenture,  Quality Bond, Small Cap Stock,  Large Cap Stock,  Select Equity, and
International  Equity  sub-accounts  (investment  options within the Cova Series
Trust) and the Growth and Income sub-account  (investment option within the Lord
Abbett Series Fund,  Inc.) of First Cova Variable  Annuity  Account One of First
Cova Life Insurance Company (the Separate Account), as of December 31, 1997, and
the related  statement of operations,  statement of changes in contract  owners'
equity,  and the  financial  highlights  for the  period  from  commencement  of
operations  through December 31, 1997. These financial  statements and financial
highlights   are  the   responsibility   of  the   Company's   management.   Our
responsibility  is to  express  an opinion  on these  financial  statements  and
financial highlights based on our audit.

We conducted our audit 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 and financial  highlights are
free of material  misstatement.  An audit includes  examining,  on a test basis,
evidence supporting the amounts and disclosures in the financial statements. Our
procedures included confirmation of securities owned as of December 31, 1997, by
correspondence  with  transfer  agents.  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
audit provides a reasonable basis for our opinion.

In our opinion,  the financial  statements and financial  highlights referred to
above present fairly, in all material  respects,  the financial  position of the
sub-accounts  of First  Cova  Variable  Annuity  Account  One of First Cova Life
Insurance  Company as of December 31, 1997,  and the results of its  operations,
the changes in its contract owners' equity, and the financial highlights for the
periods presented, in conformity with generally accepted accounting principles.


Chicago, Illinois
February 20, 1998


<TABLE>
<CAPTION>
FIRST COVA VARIABLE ANNUITY ACCOUNT ONE

Statement of Assets and Liabilities

December 31, 1997
- --------------------------------------------------------------------------------------------------------------------------
                                                   ASSETS
- --------------------------------------------------------------------------------------------------------------------------
Investments:
   Cova Series Trust:
<S>                              <C>                                  <C>                    <C>               <C>       
      Bond Debenture Portfolio - 9,496 shares at a net asset value of $12.11 per share (cost $114,969)         $  115,015
      Quality Bond Portfolio - 2,217 shares at a net asset value of $10.40 per share (cost $22,968)                23,069
      Small Cap Stock Portfolio - 545 shares at a net asset value of $13.10 per share (cost $6,843)                 7,146
      Large Cap Portfolio - 3,019 shares at a net asset value of $13.85 per share (cost $42,399)                   41,801
      Select Equity Portfolio - 1,330 shares at a net asset value of $13.97 per share (cost $17,465)               18,567
      International Equity Portfolio - 3,833 shares at a net asset value of $11.47 per share (cost $45,941)        43,976
   Lord Abbett Series Fund, Inc. Growth and Income Portfolio - 8,768 shares at a net asset value of
      $19.51 per share (cost $178,810)                                                                            171,066
- --------------------------------------------------------------------------------------------------------------------------
Total assets                                                                                                   $  420,640
- --------------------------------------------------------------------------------------------------------------------------
                                   LIABILITIES AND CONTRACT OWNERS' EQUITY
- --------------------------------------------------------------------------------------------------------------------------
Liabilities:
   Trust Bond Debenture                                                                                        $        4
   Trust Quality Bond                                                                                                   1
   Trust Small Cap Stock                                                                                                -
   Trust Large Cap Stock                                                                                                2
   Trust Select Equity                                                                                                  1
   Trust International Equity                                                                                           2
   Fund Growth and Income                                                                                               6
- --------------------------------------------------------------------------------------------------------------------------
Total liabilities                                                                                                      16
- --------------------------------------------------------------------------------------------------------------------------
Contract owners' equity:
   Trust Bond Debenture - 8,928 accumulation units at $12.882042 per unit                                         115,011
   Trust Quality Bond - 2,068 accumulation units at $11.155130 per unit                                            23,068
   Trust Small Cap Stock - 530 accumulation units at $13.492111 per unit                                            7,146
   Trust Large Cap Stock - 2,807 accumulation units at $14.889594 per unit                                         41,799
   Trust Select Equity - 1,321 accumulation units at $14.053502 per unit                                           18,566
   Trust International Equity - 3,836 accumulation units at $11.462941 per unit                                    43,974
   Fund Growth and Income - 5,547 accumulation units at $30.837096 per unit                                       171,060
- --------------------------------------------------------------------------------------------------------------------------
Total contract owners' equity                                                                                     420,624
- --------------------------------------------------------------------------------------------------------------------------
Total liabilities and contract owners' equity                                                                  $  420,640
- --------------------------------------------------------------------------------------------------------------------------
</TABLE>


See accompanying notes to financial statements.


<TABLE>
<CAPTION>
FIRST COVA VARIABLE ANNUITY ACCOUNT ONE

Statement of Operations
Period from commencement of operations through December 31, 1997
- ----------------------------------------------------------------------------------------------------------------------------
                                                                                                      Lord Abbett
                                                                                                      Series Fund,
                                                         Cova Series Trust                               Inc.
                                  -----------------------------------------------------------------  -------------
                                                             Small     Large               Interna-     Growth
                                      Bond       Quality      Cap       Cap      Select    tional        and
                                     Debenture     Bond      Stock     Stock     Equity    Equity       Income      Total
- ----------------------------------------------------------------------------------------------------------------------------
Investment income:
   Dividends and capital gains
<S>                               <C>                 <C>        <C>    <C>          <C>       <C>       <C>         <C>   
      distributions               $    3,442          755        17     2,373        103       424       13,386      20,500
- ----------------------------------------------------------------------------------------------------------------------------
Total investment income                3,442          755        17     2,373        103       424       13,386      20,500
- ----------------------------------------------------------------------------------------------------------------------------
Expenses:
   Mortality and expense risk fee        370           96        15       133         62       239          739       1,654
   Administrative fee                     45           12         2        16          7        29           89         200
- ----------------------------------------------------------------------------------------------------------------------------
Total expenses                           415          108        17       149         69       268          828       1,854
- ----------------------------------------------------------------------------------------------------------------------------
Net investment income                  3,027          647         -     2,224         34       156       12,558      18,646
- ----------------------------------------------------------------------------------------------------------------------------
Net realized gain (loss) on
   investments                            77            3         1        (4)         1       184        1,447       1,709
Net change in unrealized
   gain (loss) on investments             46          101       303      (598)     1,102    (1,965)      (7,744)     (8,755)
- ----------------------------------------------------------------------------------------------------------------------------
Net realized and unrealized
   gain (loss) on investments            123          104       304      (602)     1,103    (1,781)      (6,297)     (7,046)
- ----------------------------------------------------------------------------------------------------------------------------
Net increase (decrease) in
   contract owners' equity
   resulting from operations      $    3,150          751       304     1,622      1,137    (1,625)       6,261      11,600
- ----------------------------------------------------------------------------------------------------------------------------
</TABLE>


See accompanying notes to financial statements.


<TABLE>
<CAPTION>
FIRST COVA VARIABLE ANNUITY ACCOUNT ONE

Statement of Changes in Contract Owners' Equity

Period from commencement of operations through December 31, 1997
- ----------------------------------------------------------------------------------------------------------------------------
                                                                                                      Lord Abbett
                                                                                                      Series Fund,
                                                         Cova Series Trust                               Inc.
                                  -----------------------------------------------------------------  -------------
                                                             Small     Large               Interna-     Growth
                                      Bond       Quality      Cap       Cap      Select    tional        and
                                     Debenture     Bond      Stock     Stock     Equity    Equity       Income      Total
- ----------------------------------------------------------------------------------------------------------------------------

From operations:
<S>                               <C>                 <C>               <C>           <C>      <C>       <C>         <C>   
   Net investment income          $    3,027          647         -     2,224         34       156       12,558      18,646
   Net realized gain (loss)
      on investments                      77            3         1        (4)         1       184        1,447       1,709
   Net change in unrealized
      gain (loss) on investments          46          101       303      (598)     1,102    (1,965)      (7,744)     (8,755)
- ----------------------------------------------------------------------------------------------------------------------------
Net increase (decrease) in
   contract owners' equity
   resulting from operations           3,150          751       304     1,622      1,137    (1,625)       6,261      11,600
- ----------------------------------------------------------------------------------------------------------------------------
From account unit transactions:
   Proceeds from units
      of the account sold             89,575            -     5,151    14,027     14,032    31,664      134,766     289,215
   Payments for units of
      the account redeemed              (381)        (350)       (9)     (341)      (145)       52         (851)     (2,025)
   Account transfers, net             22,667       22,667     1,700    26,491      3,542    13,883       30,884     121,834
- ----------------------------------------------------------------------------------------------------------------------------
Net increase in contract
   owners' equity from account
   unit transactions                 111,861       22,317     6,842    40,177     17,429    45,599      164,799     409,024
- ----------------------------------------------------------------------------------------------------------------------------
Net increase in
   contract owner's equity           115,011       23,068     7,146    41,799     18,566    43,974      171,060     420,624
- ----------------------------------------------------------------------------------------------------------------------------
Contract owners' equity:
   Beginning of period                     -            -         -         -          -         -            -           -
- ----------------------------------------------------------------------------------------------------------------------------
   End of period                  $  115,011       23,068     7,146    41,799     18,566    43,974      171,060     420,624
- ----------------------------------------------------------------------------------------------------------------------------
</TABLE>


See accompanying notes to financial statements.


<TABLE>
<CAPTION>
FIRST COVA VARIABLE ANNUITY ACCOUNT ONE

Financial Highlights

Period from commencement of operations through December 31, 1997

Financial  Highlights  for each  accumulation  unit  outstanding  throughout the
period per sub-account are presented below:

Cova Series Trust - Bond Debenture Portfolio (Managed by Lord, Abbett & Co.)
- ---------------------------------------------------------------------------------------------------------------------------
                                                                                                           Period from
                                                                                                           May 15, 1997
                                                                                                             through
                                                                                                           December 31,
                                                                                                               1997
- ---------------------------------------------------------------------------------------------------------------------------
Accumulation unit value,
<S>                                                                                                   <C>              
    beginning of period                                                                               $           11.74
- ---------------------------------------------------------------------------------------------------------------------------
Net investment income                                                                                               .46
Net realized and unrealized
    gain from security
    transactions                                                                                                    .68
- ---------------------------------------------------------------------------------------------------------------------------
Total from investment
    operations                                                                                                     1.14
- ---------------------------------------------------------------------------------------------------------------------------
Accumulation unit value,
    end of period                                                                                     $           12.88
- ---------------------------------------------------------------------------------------------------------------------------
Total return*                                                                                                      9.71%
Contract owners' equity,
    end of period                                                                                     $      115,011
Ratio of expenses to average
    contract owners' equity                                                                                        1.40%**
Ratio of net investment
    income to average
    contract owners' equity                                                                                       10.11%**
- ---------------------------------------------------------------------------------------------------------------------------
<FN>
  *Investment return does not reflect any contract based fees (withdrawal  fees,
    contract  maintenance  fees or  account  transfer  fees),  but does  reflect
    mortality  and expense  fees,  administration  expense  fees, as well as all
    expenses of the underlying portfolio (investment advisory fees and portfolio
    operating expenses).

**Annualized
</FN>
</TABLE>

See accompanying notes to financial statements.


<TABLE>
<CAPTION>
FIRST COVA VARIABLE ANNUITY ACCOUNT ONE

Financial Highlights

Period from commencement of operations through December 31, 1997

Financial  Highlights  for each  accumulation  unit  outstanding  throughout the
period per sub-account are presented below:

Cova Series Trust - Quality Bond Portfolio (Managed by J.P. Morgan Investment Management, Inc.)

- ---------------------------------------------------------------------------------------------------------------------------
                                                                                                           Period from
                                                                                                           May 15, 1997
                                                                                                          through
                                                                                                           December 31,
                                                                                                            1997
- ---------------------------------------------------------------------------------------------------------------------------
Accumulation unit value,
<S>                                                                                                   <C>              
    beginning of period                                                                               $           10.45
- ---------------------------------------------------------------------------------------------------------------------------
Net investment income                                                                                               .50
Net realized and unrealized
    gain from security
    transactions                                                                                                    .21
- ---------------------------------------------------------------------------------------------------------------------------
Total from investment
    operations                                                                                                      .71
- ---------------------------------------------------------------------------------------------------------------------------
Accumulation unit value,
    end of period                                                                                     $           11.16
- ---------------------------------------------------------------------------------------------------------------------------
Total return*                                                                                                      6.79%
Contract owners' equity,
    end of period                                                                                     $       23,068
Ratio of expenses to average
    contract owners' equity                                                                                        1.40%**
Ratio of net investment
    income to average
    contract owners' equity                                                                                        8.36%**
- ---------------------------------------------------------------------------------------------------------------------------
<FN>
  *Investment return does not reflect any contract based fees (withdrawal  fees,
    contract  maintenance  fees or  account  transfer  fees),  but does  reflect
    mortality  and expense  fees,  administration  expense  fees, as well as all
    expenses of the underlying portfolio (investment advisory fees and portfolio
    operating expenses).

**Annualized
</FN>
</TABLE>

See accompanying notes to financial statements.


<TABLE>
<CAPTION>
FIRST COVA VARIABLE ANNUITY ACCOUNT ONE

Financial Highlights

Period from commencement of operations through December 31, 1997

Financial  Highlights  for each  accumulation  unit  outstanding  throughout the
period per sub-account are presented below:

Cova Series Trust - Small Cap Stock Portfolio (Managed by J.P. Morgan Investment Management, Inc.)
- ---------------------------------------------------------------------------------------------------------------------------
                                                                                                           Period from
                                                                                                          March 17, 1997
                                                                                                          through
                                                                                                           December 31,
                                                                                                            1997
- ---------------------------------------------------------------------------------------------------------------------------
Accumulation unit value,
<S>                                                                                                   <C>              
    beginning of period                                                                               $           10.92
- ---------------------------------------------------------------------------------------------------------------------------
Net investment loss                                                                                                (.05)
Net realized and unrealized
    gain from security
    transactions                                                                                                   2.62
- ---------------------------------------------------------------------------------------------------------------------------
Total from investment
    operations                                                                                                     2.57
- ---------------------------------------------------------------------------------------------------------------------------
Accumulation unit value,
    end of period                                                                                     $           13.49
- ---------------------------------------------------------------------------------------------------------------------------
Total return*                                                                                                     23.53%
Contract owners' equity,
    end of period                                                                                     $        7,146
Ratio of expenses to average
    contract owners' equity                                                                                        1.40%**
Ratio of net investment
    income to average
    contract owners' equity                                                                                         .04%**
- ---------------------------------------------------------------------------------------------------------------------------
<FN>
  *Investment return does not reflect any contract based fees (withdrawal  fees,
    contract  maintenance  fees or  account  transfer  fees),  but does  reflect
    mortality  and expense  fees,  administration  expense  fees, as well as all
    expenses of the underlying portfolio (investment advisory fees and portfolio
    operating expenses).

**Annualized
</FN>
</TABLE>

See accompanying notes to financial statements.


<TABLE>
<CAPTION>
FIRST COVA VARIABLE ANNUITY ACCOUNT ONE

Financial Highlights

Period from commencement of operations through December 31, 1997

Financial  Highlights  for each  accumulation  unit  outstanding  throughout the
period per sub-account are presented below:

Cova Series Trust - Large Cap Stock Portfolio (Managed by J.P. Morgan Investment Management, Inc.)

- ---------------------------------------------------------------------------------------------------------------------------
                                                                                                           Period from
                                                                                                          March 11, 1997
                                                                                                          through
                                                                                                           December 31,
                                                                                                            1997
- ---------------------------------------------------------------------------------------------------------------------------
Accumulation unit value,
<S>                                                                                                   <C>              
    beginning of period                                                                               $           12.40
- ---------------------------------------------------------------------------------------------------------------------------
Net investment income                                                                                               .79
Net realized and unrealized
    gain from security
    transactions                                                                                                   1.70
- ---------------------------------------------------------------------------------------------------------------------------
Total from investment
    operations                                                                                                     2.49
- ---------------------------------------------------------------------------------------------------------------------------
Accumulation unit value,
    end of period                                                                                     $           14.89
- ---------------------------------------------------------------------------------------------------------------------------
Total return*                                                                                                     20.08%
Contract owners' equity,
    end of period                                                                                     $       41,799
Ratio of expenses to average
    contract owners' equity                                                                                        1.40%**
Ratio of net investment
    income to average
    contract owners' equity                                                                                       20.65%**
- ---------------------------------------------------------------------------------------------------------------------------
<FN>
  *Investment return does not reflect any contract based fees (withdrawal  fees,
    contract  maintenance  fees or  account  transfer  fees),  but does  reflect
    mortality  and expense  fees,  administration  expense  fees, as well as all
    expenses of the underlying portfolio (investment advisory fees and portfolio
    operating expenses).

**Annualized
</FN>
</TABLE>

See accompanying notes to financial statements.


<TABLE>
<CAPTION>
FIRST COVA VARIABLE ANNUITY ACCOUNT ONE

Financial Highlights

Period from commencement of operations through December 31, 1997

Financial  Highlights  for each  accumulation  unit  outstanding  throughout the
period per sub-account are presented below:

Cova Series Trust - Select Equity Portfolio (Managed by J.P. Morgan Investment Management, Inc.)

- ---------------------------------------------------------------------------------------------------------------------------
                                                                                                           Period from
                                                                                                          March 11, 1997
                                                                                                          through
                                                                                                           December 31,
                                                                                                            1997
- ---------------------------------------------------------------------------------------------------------------------------
Accumulation unit value,
<S>                                                                                                   <C>              
    beginning of period                                                                               $           11.76
- ---------------------------------------------------------------------------------------------------------------------------
Net investment income                                                                                              -
Net realized and unrealized
    gain from security
    transactions                                                                                                   2.29
- ---------------------------------------------------------------------------------------------------------------------------
Total from investment
    operations                                                                                                     2.29
- ---------------------------------------------------------------------------------------------------------------------------
Accumulation unit value,
    end of period                                                                                     $           14.05
- ---------------------------------------------------------------------------------------------------------------------------
Total return*                                                                                                     19.47%
Contract owners' equity,
    end of period                                                                                     $       18,566
Ratio of expenses to average
    contract owners' equity                                                                                        1.40%**
Ratio of net investment
    income to average
    contract owners' equity                                                                                         .67%**
- ---------------------------------------------------------------------------------------------------------------------------
<FN>
  *Investment return does not reflect any contract based fees (withdrawal  fees,
    contract  maintenance  fees or  account  transfer  fees),  but does  reflect
    mortality  and expense  fees,  administration  expense  fees, as well as all
    expenses of the underlying portfolio (investment advisory fees and portfolio
    operating expenses).

**Annualized
</FN>
</TABLE>

See accompanying notes to financial statements.


<TABLE>
<CAPTION>
FIRST COVA VARIABLE ANNUITY ACCOUNT ONE

Financial Highlights

Period from commencement of operations through December 31, 1997

Financial  Highlights  for each  accumulation  unit  outstanding  throughout the
period per sub-account are presented below:

Cova Series Trust - International Equity Portfolio (Managed by J.P. Morgan Investment Management, Inc.)

- ---------------------------------------------------------------------------------------------------------------------------
                                                                                                           Period from
                                                                                                          March 11, 1997
                                                                                                          through
                                                                                                           December 31,
                                                                                                            1997
- ---------------------------------------------------------------------------------------------------------------------------
Accumulation unit value,
<S>                                                                                                   <C>              
    beginning of period                                                                               $           11.14
- ---------------------------------------------------------------------------------------------------------------------------
Net investment income                                                                                               .02
Net realized and unrealized
    gain from security
    transactions                                                                                                    .30
- ---------------------------------------------------------------------------------------------------------------------------
Total from investment
    operations                                                                                                      .32
- ---------------------------------------------------------------------------------------------------------------------------
Accumulation unit value,
    end of period                                                                                     $           11.46
- ---------------------------------------------------------------------------------------------------------------------------
Total return*                                                                                                      2.87%
Contract owners' equity,
    end of period                                                                                     $       43,974
Ratio of expenses to average
    contract owners' equity                                                                                        1.40%**
Ratio of net investment
    income to average
    contract owners' equity                                                                                         .81%**
- ---------------------------------------------------------------------------------------------------------------------------
<FN>
  *Investment return does not reflect any contract based fees (withdrawal  fees,
    contract  maintenance  fees or  account  transfer  fees),  but does  reflect
    mortality  and expense  fees,  administration  expense  fees, as well as all
    expenses of the underlying portfolio (investment advisory fees and portfolio
    operating expenses).

**Annualized
</FN>
</TABLE>

See accompanying notes to financial statements.

<TABLE>
<CAPTION>
FIRST COVA VARIABLE ANNUITY ACCOUNT ONE

Financial Highlights

Period from commencement of operations through December 31, 1997

Financial  Highlights  for each  accumulation  unit  outstanding  throughout the
period per sub-account are presented below:

Lord Abbett Series Fund, Inc. Growth and Income Portfolio (Managed by Lord, Abbett & Co.)

- ---------------------------------------------------------------------------------------------------------------------------
                                                                                                           Period from
                                                                                                          March 11, 1997
                                                                                                          through
                                                                                                           December 31,
                                                                                                            1997
- ---------------------------------------------------------------------------------------------------------------------------
Accumulation unit value,
<S>                                                                                                   <C>              
    beginning of period                                                                               $           27.01
- ---------------------------------------------------------------------------------------------------------------------------
Net investment income                                                                                              2.07
Net realized and unrealized
    gain from security
    transactions                                                                                                   1.76
- ---------------------------------------------------------------------------------------------------------------------------
Total from investment
    operations                                                                                                     3.83
- ---------------------------------------------------------------------------------------------------------------------------
Accumulation unit value,
    end of period                                                                                     $           30.84
- ---------------------------------------------------------------------------------------------------------------------------
Total return*                                                                                                     14.18%
Contract owners' equity,
    end of period                                                                                     $      171,060
Ratio of expenses to average
    contract owners' equity                                                                                        1.40%**
Ratio of net investment
    income to average
    contract owners' equity                                                                                       21.06%**
- ---------------------------------------------------------------------------------------------------------------------------
<FN>
  *Investment return does not reflect any contract based fees (withdrawal  fees,
    contract  maintenance  fees or  account  transfer  fees),  but does  reflect
    mortality  and expense  fees,  administration  expense  fees, as well as all
    expenses of the underlying portfolio (investment advisory fees and portfolio
    operating expenses).

**Annualized
</FN>
</TABLE>

See accompanying notes to financial statements.



FIRST COVA VARIABLE ANNUITY ACCOUNT ONE

Notes to Financial Statements
- --------------------------------------------------------------------------------

 (1)    ORGANIZATION

        First Cova  Variable  Annuity  Account One (the  Separate  Account) is a
        separate  investment account established by a resolution of the Board of
        Directors  of First Cova Life  Insurance  Company  (Cova).  The Separate
        Account operates as a Unit Investment Trust under the Investment Company
        Act of 1940.

        The  Separate  Account is divided into  sub-accounts  with the assets of
        each  sub-account  invested  in the Cova  Series  Trust  (Trust) or Lord
        Abbett Series Fund, Inc.  (Fund).  The Trust offers six  portfolios,  of
        which one portfolio is managed by Lord, Abbett & Co. and five portfolios
        are  managed  by J.P.  Morgan  Investment  Management,  Inc.  The  Trust
        portfolios are the Bond Debenture,  Quality Bond, Small Cap Stock, Large
        Cap Stock, Select Equity, and International Equity portfolios.  The Fund
        offers the Growth and Income portfolio. Not all portfolios are available
        for  investment  depending  upon the  nature and  specific  terms of the
        different contracts currently being offered for sale. The Trust and Fund
        are diversified,  open-end,  management  investment  companies which are
        intended to meet differing investment objectives.

        The sub-accounts commenced operations as follows:

        March 11, 1997              Trust Large Cap Stock, Trust Select Equity
                                       Trust International Equity and
                                       Fund Growth and Income
        March 17, 1997              Trust Small Cap Stock
        May 15, 1997                Trust Bond Debenture and Trust Quality Bond


 (2)    SIGNIFICANT ACCOUNTING POLICIES

        (A)   INVESTMENT VALUATION

        Investments in shares of the Trust and Fund are carried in the statement
        of assets and liabilities at the underlying net asset value of the Trust
        and Fund. The net asset value of the Trust and Fund has been  determined
        on the  market  value  basis and is  valued  daily by the Trust and Fund
        investment  managers.  Realized  gains and losses are  calculated by the
        average cost method.

        (B)   REINVESTMENT OF DIVIDENDS

        Dividends  received from net investment  income and net realized capital
        gain  distributions are reinvested in additional shares of the portfolio
        of the Trust or Fund making the distribution. Dividends and capital gain
        distributions are recorded as income on the ex-dividend date.

        (C)   FEDERAL INCOME TAXES

        Operations of the Separate  Account form a part of Cova,  which is taxed
        as a "Life  Insurance  Company" under the Internal  Revenue Code (Code).
        Under  current  provisions  of the Code,  no  Federal  income  taxes are
        payable by Cova with respect to earnings of the Separate Account.

        Under the  principles  set forth in Internal  Revenue  Ruling 81-225 and
        Section  817(h) of the Code and  regulations  thereunder,  Cova believes
        that it will be  treated  as the  owner of the  assets  invested  in the
        Separate  Account for Federal income tax purposes,  with the result that
        earnings  and  gains,  if any,  derived  from those  assets  will not be
        included in a contract  owner's gross income until amounts are withdrawn
        or received pursuant to an Optional Payment Plan.

 (3)    CONTRACT FEES

        There are no deductions  made from  purchase  payments for sales fees at
        the time of purchase. However, if all or a portion of the contract value
        is  withdrawn,  a withdrawal  fee is  calculated  and deducted  from the
        contract value. The withdrawal fee is imposed on withdrawals of contract
        values  attributable  to  purchase  payments  within  seven  years after
        receipt  and is equal to 7% of the  purchase  payment  withdrawn  in the
        first and second  years,  5% of the  purchase  payment  withdrawn in the
        third,  fourth and fifth years, and 3% of the purchase payment withdrawn
        in the sixth and seventh  years.  After the first  contract  anniversary
        year,  provided that the contract value prior to the withdrawal  exceeds
        $5,000,  an owner may make a withdrawal  each contract year of up to 10%
        of the aggregate purchase payments free from withdrawal fees.

        An annual  contract  maintenance  fee of $30 is imposed on all contracts
        with contract values less than $50,000 on their policy anniversary.  The
        fee covers the cost of contract administration for the previous year and
        is prorated  between the  sub-accounts  to which the  contract  value is
        allocated.

        Subject to certain restrictions,  the contract owner may transfer all or
        a part of the accumulated  value of the contract among other offered and
        available  account  options  of the  Separate  Account  and  fixed  rate
        annuities  of Cova.  If more  than 12  transfers  have  been made in the
        contract year, a transfer fee of $25 per transfer or, if less, 2% of the
        amount transferred will be deducted from the account value. If the owner
        is  participating  in the Dollar Cost  Averaging  program,  such related
        transfers are not taken into account in determining any transfer fee.

        For the period from  commencement  of  operations  through  December 31,
        1997,  there  were  no  withdrawal,   account   transfer,   or  contract
        maintenance  fees  deducted  from the  contract  values in the  Separate
        Account.

        Mortality  and expense risks  assumed by Cova are  compensated  by a fee
        equivalent  to an annual rate of 1.25% of the value of net  assets.  The
        mortality risks assumed by Cova arise from its contractual obligation to
        make  annuity  payments  after  the  annuity  date  for the  life of the
        annuitant,  and to waive the withdrawal fee in the event of the death of
        the contract owner.

        In addition, the Separate Account bears certain administration expenses,
        which are equivalent to an annual rate of .15% of net assets. These fees
        cover  the  cost of  establishing  and  maintaining  the  contracts  and
        Separate Account.

        Cova  currently  advances  any  premium  taxes due at the time  purchase
        payments are made and then deducts premium taxes from the contract value
        at the time annuity  payments begin or upon withdrawal if Cova is unable
        to obtain a refund. Cova, however,  reserves the right to deduct premium
        taxes when incurred.

 (4)    GAINS (LOSSES) ON INVESTMENTS

        The table below  summarizes the realized and change in unrealized  gains
and losses on investments.

<TABLE>
<CAPTION>
- ---------------------------------------------------------------------------------------------------------------------------
                                                                                                         Period from
                                                                                                       commencement of
                                                                                                     operations through
                                                                                                      December 31, 1997
- ---------------------------------------------------------------------------------------------------------------------------

        REALIZED GAIN (LOSS) ON INVESTMENTS:
              Trust Bond Debenture Portfolio:
<S>                                                                                                      <C>        
                 Aggregate proceeds from sales                                                           $    24,281
                 Aggregate cost of redemptions                                                                24,204
- ---------------------------------------------------------------------------------------------------------------------------
              Net realized gain on investments                                                           $        77
- ---------------------------------------------------------------------------------------------------------------------------
              Trust Quality Bond Portfolio:
                 Aggregate proceeds from sales                                                           $       172
                 Aggregate cost of redemptions                                                                   169
- ---------------------------------------------------------------------------------------------------------------------------
              Net realized gain on investments                                                           $         3
- ---------------------------------------------------------------------------------------------------------------------------
              Trust Small Cap Stock Portfolio:
                 Aggregate proceeds from sales                                                           $        17
                 Aggregate cost of redemptions                                                                    16
- ---------------------------------------------------------------------------------------------------------------------------
              Net realized gain on investments                                                           $         1
- ---------------------------------------------------------------------------------------------------------------------------
              Trust Large Cap Stock Portfolio:
                 Aggregate proceeds from sales                                                           $     1,700
                 Aggregate cost of redemptions                                                                 1,704
- ---------------------------------------------------------------------------------------------------------------------------
              Net realized loss on investments                                                           $        (4)
- ---------------------------------------------------------------------------------------------------------------------------
              Trust Select Equity Portfolio:
                 Aggregate proceeds from sales                                                           $     1,651
                 Aggregate cost of redemptions                                                                 1,650
- ---------------------------------------------------------------------------------------------------------------------------
              Net realized gain on investments                                                           $         1
- ---------------------------------------------------------------------------------------------------------------------------
              Trust International Equity Portfolio:
                 Aggregate proceeds from sales                                                           $    25,579
                 Aggregate cost of redemptions                                                                25,395
- ---------------------------------------------------------------------------------------------------------------------------
              Net realized gain on investments                                                           $       184
- ---------------------------------------------------------------------------------------------------------------------------
              Fund Growth and Income Portfolio:
                 Aggregate proceeds from sales                                                           $    74,949
                 Aggregate cost of redemptions                                                                73,502
- ---------------------------------------------------------------------------------------------------------------------------
              Net realized gain on investments                                                           $     1,447
- ---------------------------------------------------------------------------------------------------------------------------
</TABLE>

<TABLE>
<CAPTION>
                                                                                                         Period from
                                                                                                       commencement of
                                                                                                     operations through
                                                                                                      December 31, 1997
- ---------------------------------------------------------------------------------------------------------------------------

        NET CHANGE IN UNREALIZED GAIN (LOSS) ON INVESTMENTS:
              Trust Bond Debenture Portfolio:
<S>                                                                                                      <C>        
                 End of period                                                                           $        46
                 Beginning of period                                                                               -
- ---------------------------------------------------------------------------------------------------------------------------
              Net change in unrealized gain on investments                                               $        46
- ---------------------------------------------------------------------------------------------------------------------------
              Trust Quality Bond Portfolio:
                 End of period                                                                           $       101
                 Beginning of period                                                                              -
- ---------------------------------------------------------------------------------------------------------------------------
              Net change in unrealized gain on investments                                               $       101
- ---------------------------------------------------------------------------------------------------------------------------
              Trust Small Cap Stock Portfolio:
                 End of period                                                                           $       303
                 Beginning of period                                                                              -
- ---------------------------------------------------------------------------------------------------------------------------
              Net change in unrealized gain on investments                                               $       303
- ---------------------------------------------------------------------------------------------------------------------------
              Trust Large Cap Stock Portfolio:
                 End of period                                                                           $      (598)
                 Beginning of period                                                                              -
- ---------------------------------------------------------------------------------------------------------------------------
              Net change in unrealized loss on investments                                               $      (598)
- ---------------------------------------------------------------------------------------------------------------------------
              Trust Select Equity Portfolio:
                 End of period                                                                           $     1,102
                 Beginning of period                                                                              -
- ---------------------------------------------------------------------------------------------------------------------------
              Net change in unrealized gain on investments                                               $     1,102
- ---------------------------------------------------------------------------------------------------------------------------
              Trust International Equity Portfolio:
                 End of period                                                                           $    (1,965)
                 Beginning of period                                                                              -
- ---------------------------------------------------------------------------------------------------------------------------
              Net change in unrealized loss on investments                                               $    (1,965)
- ---------------------------------------------------------------------------------------------------------------------------
              Fund Growth and Income Portfolio:
                 End of period                                                                           $    (7,744)
                 Beginning of period                                                                              -
- ---------------------------------------------------------------------------------------------------------------------------
              Net change in unrealized loss on investments                                               $    (7,744)
- ---------------------------------------------------------------------------------------------------------------------------
</TABLE>


FIRST COVA VARIABLE ANNUITY ACCOUNT ONE

Notes to Financial Statements
- --------------------------------------------------------------------------------
(5)    UNIT TRANSACTIONS

       The change in the number of  accumulation  units  resulting  from account
       transactions from commencement operations through December 31, 1997 is as
       follows:
- --------------------------------------------------------------------------------

<TABLE>
<CAPTION>
                                                                                                                Lord Abbett
                                                                                                               Series Fund,
                                                                Cova Series Trust                                 Inc.
                                        -------------------------------------------------------------------  ---------------
                                                                   Small     Large                Interna-       Growth
                                           Bond        Quality      Cap       Cap      Select      tional         and
                                           Debenture    Bond       Stock     Stock     Equity      Equity        Income
- ----------------------------------------------------------------------------------------------------------------------------
Balance at commencement of
<S>                                         <C>          <C>         <C>         <C>     <C>         <C>           <C>  

    operations                               -            -          -          -         -           -             -
Units sold                                  7,125         -          390         978     1,037       2,663         4,526
Units redeemed                                (28)         (32)      -           (23)       (8)        (15)          (15)
Units transferred, net                      1,831        2,100       140       1,852       292       1,188         1,036
- ----------------------------------------------------------------------------------------------------------------------------

Balance at December 31, 1997                8,928        2,068       530       2,807     1,321       3,836         5,547
- ----------------------------------------------------------------------------------------------------------------------------
</TABLE>



                          INDEPENDENT AUDITORS' REPORT

The Board of Directors and Shareholder
First Cova Life Insurance Company:

We have  audited the  accompanying  statutory  statements  of  admitted  assets,
liabilities,  and capital stock and surplus of First Cova Life Insurance Company
(the  Company) as of  December  31,  1997 and 1996,  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, 1997.  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 audits to obtain
reasonable assurance about whether the financial statements are free of material
misstatement.  An audit includes examining, on a test basis, evidence supporting
the amounts and disclosures in the financial statements.  An audit also includes
assessing the  accounting  principles  used and  significant  estimates  made by
management,  as well as evaluating the overall financial statement presentation.
We believe that our audits provide a reasonable basis for our opinion.

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

In our opinion,  because of the effects of the matter discussed in the preceding
paragraph,  the financial statements referred to above do not present fairly, in
conformity with generally accepted accounting principles, the financial position
of First Cova Life  Insurance  Company as of December 31, 1997 and 1996,  or the
results  of its  operations  or its  cash  flows  for  each of the  years in the
three-year period ended December 31, 1997.

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, 1997 and
1996,  and the results of its operations and its cash flow for each of the years
in the  three-year  period ended  December 31, 1997,  on the basis of accounting
described in note 2.

Our  audits  were  made for the  purpose  of  forming  an  opinion  on the basic
statutory financial  statements taken as a whole. The supplementary  information
included in the  accompanying  schedule is presented  for purposes of additional
analysis and is not a required part of the basic statutory financial statements.
Such  information has been subjected to the auditing  procedures  applied in the
audits of the basic  statutory  financial  statements  and, in our  opinion,  is
fairly  stated in all  material  respects  in  relation  to the basic  statutory
financial statements taken as a whole.

Chicago, Illinois
March 5, 1998




FIRST COVA LIFE INSURANCE COMPANY

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

December 31, 1997 and 1996

(In thousands, except share data)

<TABLE>
<CAPTION>
- ----------------------------------------------------------------------------------------------------------------------------
                   ADMITTED ASSETS                                                                       1997       1996
- ----------------------------------------------------------------------------------------------------------------------------

<S>                                                                                                  <C>            <C>    
Bonds                                                                                                $  159,738     155,710
Mortgage loans on real estate                                                                             8,866       8,747
Policy loans                                                                                             20,544      18,893
Cash and short-term investments                                                                           3,026       3,989
- ----------------------------------------------------------------------------------------------------------------------------

Total cash and investments                                                                              192,174     187,339

Investment income due and accrued                                                                         3,017       2,582
Federal income taxes recoverable                                                                             66       -
Other assets                                                                                                  9           1
- ----------------------------------------------------------------------------------------------------------------------------

Total admitted assets excluding separate account assets                                                 195,266     189,922

Separate account assets                                                                                     421       -

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

Total admitted assets                                                                                $  195,687     189,922
- ----------------------------------------------------------------------------------------------------------------------------
      LIABILITIES AND CAPITAL STOCK AND SURPLUS
- ----------------------------------------------------------------------------------------------------------------------------

Aggregate reserve for life policies and annuity contracts                                               164,208     158,304
Supplementary contracts without life contingencies                                                          120          91
Life policy and annuity contract claims                                                                     726         272
Interest maintenance reserve                                                                              1,583       1,461
General expenses due or accrued                                                                              95          63
Transfers to separate accounts due or accrued                                                               (21)      -
Taxes, licenses, and fees due or accrued
   excluding Federal income taxes                                                                           220         211
Federal income taxes                                                                                      -             333
Remittances and items not allocated                                                                         (14)          5
Unearned investment income                                                                                    3       -
Asset valuation reserve                                                                                   1,529       1,470
Payable to parent, subsidiaries, and affiliates                                                              35          30
Reinsurance payable to parent                                                                             2,372       2,457
Checks outstanding                                                                                           46          72
Accounts payable - security purchases                                                                     -           2,010
- ----------------------------------------------------------------------------------------------------------------------------

Total liabilities excluding separate account liabilities                                                170,902     166,779

Separate account liabilities                                                                                421       -

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

Total liabilities                                                                                       171,323     166,779
- ----------------------------------------------------------------------------------------------------------------------------

Common capital stock, $10 par value.  Authorized,

   issued, and outstanding 200,000 shares                                                                 2,000       2,000
Gross paid-in and contributed surplus                                                                    11,501      11,501
Unassigned surplus                                                                                       10,863       9,642
- ----------------------------------------------------------------------------------------------------------------------------

Total capital stock and surplus                                                                          24,364      23,143
- ----------------------------------------------------------------------------------------------------------------------------

Total liabilities and capital stock and surplus                                                      $  195,687     189,922
- ----------------------------------------------------------------------------------------------------------------------------
</TABLE>


See accompanying notes to statutory financial statements.

FIRST COVA LIFE INSURANCE COMPANY

Statutory Statements of Operations

Years ended December 31, 1997, 1996, and 1995

(In thousands)

<TABLE>
<CAPTION>
- ----------------------------------------------------------------------------------------------------------------------------
                                                                                              1997        1996       1995
- ----------------------------------------------------------------------------------------------------------------------------

Income:

<S>                                                                                       <C>                <C>        <C>
    Deposit-type funds                                                                    $     6,851        569        127
    Considerations for supplementary contracts
      without life contingencies                                                                   54         81         33
    Net investment income                                                                      13,771     13,507     12,526
    Amortization of interest maintenance reserve                                                 (244)      (206)      (211)
- ----------------------------------------------------------------------------------------------------------------------------

Total income                                                                                   20,432     13,951     12,475
- ----------------------------------------------------------------------------------------------------------------------------

Benefits and expenses:

    Death benefits                                                                              3,294      2,691      2,101
    Annuity benefits                                                                              365       -           359
    Surrender benefits and other fund withdrawals                                               7,222      8,719      9,185
    Interest on policy or contract funds                                                           11         10          9
    Payment on supplementary contracts without
      life contingencies                                                                           24         12          6
    Increase (decrease) in aggregate reserves
      for life policies and annuity contracts                                                   5,904       (928)     1,911
    Increase in reserve for supplementary
      contracts without life contingencies                                                         30         66         25
    Commissions on premiums and annuity
      considerations                                                                              239         20          2
    Commissions and expense allowances on
      reinsurance assumed                                                                         423        400        439
    General insurance expenses                                                                    966        663        665
    Insurance taxes, licenses, and fees,
      excluding Federal income taxes                                                              142         25        811
    Net transfers to separate accounts                                                            386       -          -
    Other expenses                                                                                  1          1          1
- ----------------------------------------------------------------------------------------------------------------------------

Total benefits and expenses                                                                    19,007     11,679     15,514
- ----------------------------------------------------------------------------------------------------------------------------

Income (loss) from operations before Federal income taxes
    and realized capital gains                                                                  1,425      2,272     (3,039)

Federal income tax expense (benefit),
    excluding tax on capital gains                                                                145        445     (1,007)
- ----------------------------------------------------------------------------------------------------------------------------

Net gain (loss) from operations before realized capital gains                                   1,280      1,827     (2,032)

Realized  capital  gains (net of tax benefit of $89,  $111,  and $3,509 in 1997,
    1996, and 1995,  respectively,  and net of amounts transferred to the IMR of
    $(122), $(153), and $(4,647)
    in 1997, 1996, and 1995, respectively)                                                       -          -          -

- ----------------------------------------------------------------------------------------------------------------------------
Net income (loss)                                                                         $     1,280      1,827     (2,032)
- ----------------------------------------------------------------------------------------------------------------------------
</TABLE>


See accompanying notes to statutory financial statements.

FIRST COVA LIFE INSURANCE COMPANY

Statutory Statements of Capital Stock and Surplus

Years ended December 31, 1997, 1996, and 1995

(In thousands)

<TABLE>
<CAPTION>
- ----------------------------------------------------------------------------------------------------------------------------
                                                                                            1997        1996        1995
- ----------------------------------------------------------------------------------------------------------------------------

<S>                                                                                     <C>               <C>         <C>  
Capital stock - balance at beginning and end of year                                    $     2,000       2,000       2,000
- ----------------------------------------------------------------------------------------------------------------------------

Gross paid-in and contributed surplus:

    Balance at beginning of year                                                             11,501      11,501      10,501
    Capital contribution                                                                       -           -          1,000
- ----------------------------------------------------------------------------------------------------------------------------

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

Unassigned surplus:

    Balance at beginning of year                                                              9,642       8,028      10,211
    Net income (loss)                                                                         1,280       1,827      (2,032)
    Change in non-admitted assets                                                              -           -            204
    Change in asset valuation reserve                                                           (59)       (285)       (355)
    Prior period FIT adjustment                                                                -             72        -
- ----------------------------------------------------------------------------------------------------------------------------

Balance at end of year                                                                       10,863       9,642       8,028
- ----------------------------------------------------------------------------------------------------------------------------

Total capital stock and surplus                                                         $    24,364      23,143      21,529
- ----------------------------------------------------------------------------------------------------------------------------
</TABLE>


See accompanying notes to statutory financial statements.

FIRST COVA LIFE INSURANCE COMPANY

Statutory Statements of Cash Flow

Years ended December 31, 1997, 1996, and 1995

(In thousands)

<TABLE>
<CAPTION>
- -------------------------------------------------------------------------------------------------------------------------
                                                                                              1997      1996      1995
- -------------------------------------------------------------------------------------------------------------------------

Cash from operations:

<S>                                                                                        <C>            <C>        <C>
   Deposit-type funds                                                                      $   6,852      569        127
   Considerations for supplementary contracts without                                             54       81         33
     life contingencies

   Net investment income                                                                      13,310   13,499     13,037
   Miscellaneous income                                                                         -          72       -
- -------------------------------------------------------------------------------------------------------------------------

                                                                                              20,216   14,221     13,197
- -------------------------------------------------------------------------------------------------------------------------

   Death benefits                                                                              2,842    2,716      1,955
   Surrender benefits and other fund withdrawals                                               7,222    8,719      9,185
   Other benefits to policyholders, primarily annuity benefits                                   399       23        381
   Commissions, other expenses, and taxes paid,

     excluding Federal income tax                                                              1,709    1,089      1,170
   Net transfers to separate accounts                                                            407     -          -
   Federal income taxes paid (recovered), excluding
     tax on capital gains                                                                        544      156     (1,413)
- -------------------------------------------------------------------------------------------------------------------------

                                                                                              13,123   12,703     11,278
- -------------------------------------------------------------------------------------------------------------------------

Net cash from operations                                                                       7,093    1,518      1,919
- -------------------------------------------------------------------------------------------------------------------------

Cash from investments:

   Proceeds from investments sold, matured, or repaid:

     Bonds                                                                                    40,473   40,506    156,913
     Mortgage loans                                                                              364    1,316        112
     Net losses on cash and short-term investments                                              -        -           (20)
- -------------------------------------------------------------------------------------------------------------------------

   Total investment proceeds                                                                  40,837   41,822    157,005
- -------------------------------------------------------------------------------------------------------------------------

   Taxes recovered on capital losses                                                              67       84      2,527
- -------------------------------------------------------------------------------------------------------------------------

   Cost of investments acquired:

     Bonds                                                                                    44,688   41,686    156,015
     Mortgage loans                                                                              479     -        10,171
- -------------------------------------------------------------------------------------------------------------------------

   Total investments acquired                                                                 45,167   41,686    166,186
- -------------------------------------------------------------------------------------------------------------------------

   Net increase in policy loans                                                                1,651    1,970      1,277
- -------------------------------------------------------------------------------------------------------------------------

Net cash from investments                                                                     (4,330)     136     (9,181)
- -------------------------------------------------------------------------------------------------------------------------

Cash from financing and miscellaneous sources:
   Cash provided:

     Capital and surplus paid-in                                                                -        -         1,000
     Other cash provided                                                                          13    2,015      1,379
- -------------------------------------------------------------------------------------------------------------------------

Total cash provided                                                                               13    2,015      2,379

   Cash applied - other                                                                       (2,155)    (935)       (13)
- -------------------------------------------------------------------------------------------------------------------------

Net cash from financing and miscellaneous sources                                             (2,142)   1,080      2,366
- -------------------------------------------------------------------------------------------------------------------------

Net change in cash and short-term investments                                                   (963)     848     (3,646)
Cash and short-term investments at beginning of year                                           3,989    3,141      6,787
- -------------------------------------------------------------------------------------------------------------------------

Cash and short-term investments at end of year                                             $   3,026    3,989      3,141
- -------------------------------------------------------------------------------------------------------------------------
</TABLE>


See accompanying notes to statutory financial statements.


FIRST COVA LIFE INSURANCE COMPANY

Notes to Statutory Financial Statements

December 31, 1997, 1996, and 1995

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

 (1)    COMPANY OWNERSHIP AND NATURE OF BUSINESS

              COMPANY OWNERSHIP

        First  Cova Life  Insurance  Company  (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  and
        variable  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 seven  years,  but in no case may renewal  rates be less than 3%. The
        Company may assess  surrender fees against  amounts  withdrawn  prior to
        scheduled  rate  reset  and  adjust  account  values  based  on  current
        crediting rates. Policyholders may also incur certain Federal income tax
        penalties on withdrawals.

        Although the Company markets its products through numerous distributors,
        including regional brokerage firms, national brokerage firms, and banks,
        approximately  58% of the Company's  sales were through  Dreyfus Service
        Organization   and  40%  through  Edward  Jones  and  Company  in  1997.
        Approximately  91% and  92% of the  Company's  sales  were  through  one
        specific brokerage firm, Advest, in 1996 and 1995, respectively.

 (2)    BASIS OF PRESENTATION

        The accompanying  statutory  financial  statements have been prepared in
        conformity with accounting  practices prescribed or permitted by the New
        York  State  Insurance  Department,  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
        (NAIC).   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 1997,  1996, and 1995 are in conformity  with  prescribed
        practices.

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

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

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

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

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


<TABLE>
<CAPTION>
- ---------------------------------------------------------------------------------------------------------------------------
- ---------------------------------------------------------------------------------------------------------------------------
                                                                                             1997       1996         1995
                                                                                             ----       ----         ----
        Net income (loss):
<S>                                                                                     <C>             <C>         <C>    
           As reported under statutory accounting practices                             $    1,280      1,827       (2,032)
           Deferred acquisition costs                                                          477         48          186
           Change in reserve for policies and contracts                                        344        409        3,757
           Interest maintenance reserve                                                        122         53       (4,437)
           Deferred income taxes                                                              (827)      (642)        (925)
           Amortization of intangible assets and liabilities                                  (216)      (189)        (526)
           Other, net                                                                          421        163          252
- ---------------------------------------------------------------------------------------------------------------------------
        As reported under generally accepted accounting principles                      $    1,601      1,669       (3,725)
- ---------------------------------------------------------------------------------------------------------------------------
</TABLE>

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

<TABLE>
<CAPTION>
- ---------------------------------------------------------------------------------------------------------------------------
- ---------------------------------------------------------------------------------------------------------------------------
                                                                                             1997       1996         1995
                                                                                            ----       ----         ----

        Capital stock and surplus:
<S>                                                                                     <C>            <C>          <C>   
           As reported under statutory accounting practices                             $   24,364     23,143       21,529
           Deferred acquisition costs                                                          525         48           -
           Reserves for policies and contracts                                               5,173      4,829        4,423
           Asset valuation reserve                                                           1,528      1,470        1,185
           Interest maintenance reserve                                                      1,583      1,461        1,408
           Unrealized appreciation (depreciation) of investments                             2,964     (1,470)       3,328
           Deferred income taxes                                                            (1,163)       325         (610)
           Present value of future profits                                                   3,350      5,572        5,249
           Goodwill                                                                          2,131      2,254        2,377
           Other, net                                                                           -          (5)          -
- ---------------------------------------------------------------------------------------------------------------------------
        As reported under generally accepted accounting principles                      $   40,455     37,627       38,889
- ---------------------------------------------------------------------------------------------------------------------------
</TABLE>

        In March 1998, the NAIC adopted the Codification of Statutory Accounting
        Principles (the Codification). The Codification will constitute the only
        source of "prescribed" statutory accounting practices. Accordingly, once
        implemented,   the  definitions  of  what  comprises  prescribed  versus
        permitted  statutory  accounting  practices may result in changes to the
        accounting  policies  that  insurance  enterprises  use to prepare their
        statutory  financial  statements.  The implementation date is ultimately
        dependent  on an insurer's  state of domicile.  The Company is currently
        evaluating  the impact of the  Codification  on its statutory  financial
        statements.

        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 fair 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  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:

            Investments are valued as prescribed by the NAIC.

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

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

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

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

 (4)    REVENUE AND EXPENSE RECOGNITION

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

 (5)    ASSET VALUATION RESERVE AND INTEREST MAINTENANCE RESERVE

        Life  insurance  companies are required to establish an Asset  Valuation
        Reserve  (AVR)  and an  Interest  Maintenance  Reserve  (IMR).  The  AVR
        provides for a standardized  statutory  investment valuation reserve for
        bonds, preferred stocks, short-term investments,  mortgage loans, common
        stocks,  real estate,  and other invested assets. The IMR is designed to
        defer net realized  capital gains and losses  presumably  resulting from
        changes in the level of  interest  rates in the  market and to  amortize
        them into income over the  remaining  life of the bond or mortgage  loan
        sold.

        The IMR represents the unamortized portion not yet taken into income.

 (6)    FEDERAL INCOME TAXES

        Federal  income taxes are charged to operations  based on income that is
        currently  taxable.  No  charge  to  operations  is made  nor  liability
        established for the tax effect of timing  differences  between financial
        reporting and taxable income.

        For 1997, the Company will file a consolidated Federal income tax return
        with its parent company,  CFSLIC.  The method of allocation  between the
        companies is both subject to written agreement and approval by the Board
        of  Directors.   Allocation   is  to  be  based  upon  separate   return
        calculations,  adjusted for any tax deferred intercompany  transactions,
        with  current  credit for net losses to the  extent  recoverable  in the
        consolidated  return.  Intercompany  tax  balances  are to be settled no
        later than 30 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 or
        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
        1997,  1996,  and 1995 net gain from  operations  before  Federal income
        taxes as follows:

<TABLE>
<CAPTION>
- ---------------------------------------------------------------------------------------------------------------------------
                                                              1997                    1996                      1995
- ---------------------------------------------------------------------------------------------------------------------------
                                                                                   (in thousands)

<S>                                                  <C>           <C>       <C>           <C>        <C>           <C>  
        Computed expected tax expense                $     499     35.0%     $     795     35.0%      $  (1,064)    35.0%
        Tax basis reserve adjustment                        13       .9            (30)    (1.3)            847    (27.9)
        IMR amortization                                    85      6.0             72      3.2              74     (2.4)
        Proxy tax on insurance
           acquisition costs                                33      2.3              4       .2            (455)    15.0
        Adjustment for prior years                        (127)    (8.9)            -       -                -       -
        Intangible amortization                           (376)   (26.4)          (376)   (16.6)           (126)     4.1
        Tax-exempt income, net                              -       -               -       -                -       -
        Other                                               18      1.3            (20)     (.9)           (283)     9.3
- ---------------------------------------------------------------------------------------------------------------------------
                                                     $     145     10.2%     $     445     19.6%      $  (1,007)    33.1%
- ---------------------------------------------------------------------------------------------------------------------------
</TABLE>

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

 (7)    INFORMATION CONCERNING PARENT AND AFFILIATES

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

        The Company  has  entered  into a service  agreement  and an  investment
        accounting  service agreement with its parent,  CFSLIC.  The Company has
        also entered into an investment  services  agreement  with Conning Asset
        Management  Company,  a Missouri  corporation  and an  affiliate  of the
        Company, pursuant to which the Company receives investment advice. Under
        the terms of the agreements,  the companies (Service  Providers) perform
        various services for the Company which include investment, underwriting,
        claims, and certain administrative  functions. The Service Providers are
        reimbursed  for their  services.  Expenses  and fees paid to  affiliated
        companies  during 1997,  1996,  and 1995 were  $339,670,  $337,994,  and
        $349,771, 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:

              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 AND MORTGAGE LOANS
              (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,  certain  mortgage-backed  securities,  and mortgage
        loans,  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).  As of December  31, 1997 and 1996,  the fair value of the
        Company's mortgage loans are equivalent to the carrying value.

              POLICY LOANS

        Fair values of policy loans  approximate  carrying value as the interest
        rates on the  majority  of  policy  loans are  reset  periodically  and,
        therefore, approximate current interest rates.

              INVESTMENT CONTRACTS

        The Company's policy contracts require 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, 1997, the cash surrender value of policyholder  funds
        on deposit was $159,521,000 and the carrying value was $164,208,000.  As
        of December 31, 1996, the cash surrender value of policyholder  funds on
        deposit was $154,674,632 and the carrying value was $158,304,214.

(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 a
        25% additional  mortality  increase of the standard table for each table
        rating.

        As of December 31, 1997, 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 1997 and 1996 are given below.

<TABLE>
<CAPTION>
- ---------------------------------------------------------------------------------------------------------------------------
                                         1997        1996               Valuation                       Withdrawal
- ---------------------------------------------------------------------------------------------------------------------------
                 Type                   reserve     reserve            basic/rate                     characteristic
                                                          (in thousands)

<S>                                  <C>               <C>     <C>      <C>                                            
        Structured settlements       $     1,058       1,027   1983 IAM 8.25%                   No withdrawal permitted
        SPDA - 1 year                     11,732      11,818   CARVM 5.75% - 7.00%              Fixed surrender charge
        SPDA - 5 year                     15,030      14,320   CARVM 7.00% - 8.00%              Withdrawal limited to
                                                                                                   10% per year

        SPDA - 6 year                         37          -    CARVM 5.75%                      Market value adjustment
        SPDA - 5 year                        285          -    CARVM 7.25%                      Market value adjustment
        SPDA - 7 year                      6,027          -    CARVM 7.25%                      Market value adjustment
        Variable                              75          -    CARVM 5.50%                      Fixed surrender charge
        Ordinary life                        116         107   1958 CSO 3.5% NL                 Fixed surrender charge
        Ordinary life                         39          36   1980 CSO CRVM                    Fixed surrender charge
        Ordinary life                        243         228   1980 CSO 4.5% NO                 Fixed surrender charge
        Ordinary life                          2           2   Group conversion                 Fixed surrender charge
                                                                  excess mortality
        Ordinary life                          3           3   Guaranteed insurability          Fixed surrender charge
        Ordinary life                     18,747      19,536   1958 CSO ALB 5.5% NL             Fixed surrender charge
        Group life                        31,291      31,528   1958 CSO ALB 5.5% NL             Fixed surrender charge
        Ordinary life                     20,849      20,453   1980 CSO ANB Male                Fixed surrender charge
                                                                  5.5% NL
        Group life                        21,581      21,642   1980 CSO ANB Male                Fixed surrender charge
                                                                  5.5% NL
        Ordinary life                     18,564      18,394   1980 CSO ANB Female              Fixed surrender charge
                                                                  5.5% NL
        Group life                        19,990      20,613   1980 CSO ANB Female              Fixed surrender charge
                                                                  5.5% NL
        Miscellaneous                         16           7              -                                -
        Reinsurance ceded                 (1,477)     (1,410)             -                                -
- ---------------------------------------------------------------------------------------------------------------------------
                                     $   164,208     158,304
- ---------------------------------------------------------------------------------------------------------------------------
</TABLE>

(11)    INVESTMENTS

        The cost or amortized cost and estimated fair value of bonds at December
31, 1997 and 1996 is as follows:

<TABLE>
<CAPTION>
- ---------------------------------------------------------------------------------------------------------------------------
                                                                                      1997
                                                          Cost or        Gross         Gross       Estimated
                                                         amortized    unrealized    unrealized       fair        Carrying
                                                           cost          gains        losses         value         value
- ---------------------------------------------------------------------------------------------------------------------------
                                                                                  (in thousands)

        Bonds:

<S>                                                   <C>                   <C>                        <C>           <C>  
           Governments                                $      1,267          2             -            1,269         1,267
           Public utilities                                  7,134         13             -            7,148         7,134
           Industrial and miscellaneous                    151,337      3,261            299         154,299       151,337
- ---------------------------------------------------------------------------------------------------------------------------

        Total bonds                                   $    159,738      3,276            299         162,716       159,738
- ---------------------------------------------------------------------------------------------------------------------------

                                                                                      1996
                                                          Cost or        Gross         Gross       Estimated
                                                         amortized    unrealized    unrealized       fair        Carrying
                                                           cost          gains        losses         value         value
- ---------------------------------------------------------------------------------------------------------------------------
                                                                                  (in thousands)
        Bonds:

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

        Total bonds                                   $    155,710        500         (1,970)        154,240       155,710
- ---------------------------------------------------------------------------------------------------------------------------
</TABLE>

        The  amortized  cost and  estimated  fair value of bonds at December 31,
        1997,  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 mortgagees
        may prepay principal.

<TABLE>
<CAPTION>
- ---------------------------------------------------------------------------------------------------------------------------
                                                                                                                Estimated
                                                                                                 Carrying         fair
                                                                                                   value          value
- ---------------------------------------------------------------------------------------------------------------------------
                                                                                                      (in thousands)

<S>                                                                                            <C>                   <C>
        Due in one year or less                                                                $        406          406
        Due after one year through five years                                                        26,233       26,524
        Due after five years through ten years                                                       48,743       50,070
        Due after ten years                                                                          14,662       14,961
        Mortgage-backed securities                                                                   69,694       70,755
- ---------------------------------------------------------------------------------------------------------------------------

        Total                                                                                  $    159,738      162,716
- ---------------------------------------------------------------------------------------------------------------------------
</TABLE>

        Approximately 56.8% of the Company's bonds are of highest quality, 35.6%
        are of high quality, and 7.6% are of medium quality based on NAIC rating
        methodology.  No  provision  was made for  possible  decline in the fair
        value of individual  bonds,  other than the  establishment of AVR, as of
        December  31,  1997  or  1996,  as  the  Company  intends  to  hold  the
        investments until such time as no significant loss would result.

        The components of net investment income were as follows:

<TABLE>
<CAPTION>
- ---------------------------------------------------------------------------------------------------------------------------
                                                                                               1997       1996       1995
- ---------------------------------------------------------------------------------------------------------------------------
                                                                                                      (in thousands)

<S>                                                                                      <C>             <C>         <C>  
        Income on bonds                                                                  $    11,354     11,274      7,907
        Income on mortgage loans                                                                 786        940        373
        Income on short-term investments                                                         197        106      3,132
        Income on cash on deposit                                                                  7          4         -
        Income on policy loans                                                                 1,531      1,281      1,281
        Miscellaneous interest                                                                    -           4         -
- ---------------------------------------------------------------------------------------------------------------------------

        Total investment income                                                               13,875     13,609     12,693
        Investment expenses                                                                     (104)      (102)      (167)
- ---------------------------------------------------------------------------------------------------------------------------

        Net investment income                                                            $    13,771     13,507     12,526
- ---------------------------------------------------------------------------------------------------------------------------

        Realized capital losses:

           Bonds                                                                                (211)      (264)    (8,136)
           Short-term investments                                                                 -          -         (20)
- ---------------------------------------------------------------------------------------------------------------------------

        Net realized losses on investments                                               $      (211)      (264)    (8,156)
- ---------------------------------------------------------------------------------------------------------------------------
</TABLE>

        Proceeds from sales,  redemptions,  and paydowns of investments in bonds
        during 1997 were  $40,473,142.  Gross gains of $213,835 and gross losses
        of $424,506 were realized on those sales.

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

        Proceeds from sales,  redemptions,  and paydowns of investments in bonds
        during  1995 were  $156,912,944.  Gross  gains of  $1,830,297  and gross
        losses of $9,966,745 were realized on those sales.

          Bonds with a carrying value of approximately  $817,610 at December 31,
          1997 were deposited with governmental authorities as required by law.

        The Company held the following individual  securities which exceeded 10%
        of capital stock and surplus as of December 31, 1997 and 1996:

<TABLE>
<CAPTION>
- ---------------------------------------------------------------------------------------------------------------------------
                                                               1997

           Long-term debt                         Amortized                       Long-term debt                 Amortized
             securities                             cost                            securities                     cost
- ---------------------------------------------------------------------------------------------------------------------------
                                 (in thousands)

<S>                   <C>  <C>                   <C>                                                           <C>       
        FNMA Remic Tr 1992-159 Pk                $    9,858     Salomon Inc.                                   $    4,870
        Countryside Mtg. 1993-12 A4                   8,957     American Trans Air 1996-1                           4,850
        FNMA Remic Tr 1993 Ser 54-J                   6,663     Newmont Mining Corp.                                4,084
        Community First Bankshares                    6,000     Res Funding Mtg. Svcs 1993-S26 A8                   4,009
        Time Warner                                   5,419     Union Acceptance Corp.
        Develope Div Rlty                             5,053        Senior Notes                                     4,000
        Swire Pacific Finance Ltd.                    5,003     Independent Natl Mtg. 1995-M A2                     3,998
        CS First Bost. Fin. Co. Sr                              Pru Home Mtg. Sec 1993-31 A10                       3,771
           Sec 1995-A 144AAA                          5,000     Sears Mtg. Securities 1993-7 T5                     3,751
        American Airlines                             4,984     Countrywide Mtg. Sec 1994-7 A5                      3,518
        FNMA Remic Tr 1992 Ser 124-PH                 4,965     Cox Communications Inc.                             3,352
        FHLMC Mc Mtg. Prt Crt Ser 1406-G              4,954     Pru Home Mtg. Sec 1994-20 A6                        3,066
        RJR Nabisco Inc.                              4,898     Ensearch Exploration                                3,000
        Alcoa Aluminum                                4,894     Enron Corp.                                         3,000
                                                                Telecommunications Inc.                             2,851
</TABLE>

<TABLE>
<CAPTION>
- ---------------------------------------------------------------------------------------------------------------------------
                                                               1996

           Long-term debt                         Amortized                       Long-term debt                 Amortized
             securities                             cost                            securities                     cost
- ---------------------------------------------------------------------------------------------------------------------------
                                 (in thousands)

<S>                   <C>  <C> <C>               <C>                                      <C>                  <C>       
        FNMA Remic Tr 1996-50 A1                 $   10,456     FHLMC Mc Mtg. Prt Crt Ser 1506-G               $    4,939
        FNMA Remic Tr 1992-159 Pk                     9,821     RJR Nabisco Inc.                                    4,884
        Countryside Mtg. 1993-12 A4                   8,908     Salomon Inc.                                        4,851
        FNMA Remic Tr 1993 Ser 5/4-J                  6,641     Telecommunications Inc.                             4,728
        Time Warner                                   5,499     Nabisco, Inc.                                       4,492
        American Airlines                             5,183     Res Funding Mtg. Svcs 1993-S26 A8                   4,010
        Develope Div Rlty                             5,072     Union Acceptance Corp. Senior Notes                 4,000
        Kirby Corp.                                   5,035     Independent Nat'l Mtg. 1995-M A2                    3,998
        Swire Pacific Finance Ltd.                    5,003     Pru Home Mtg. Sec 1993-31 A10                       3,777
        CS First Bost. Fin. Co. Sr Sec
           1995-A 144AAA                              5,000     Sears Mtg. Securities 1993-7 T5                     3,741
        American Trans Air 1996-1                     5,000     FHLMC MC Mtg. Prt Crt Ser 1266-F                    3,459
        Washington Water Power Co.                    5,000     Enserch Exploration                                 3,000
        FNMA Remic Tr 1992 Ser 124-PH                 4,956     First USA Bank                                      2,967
        Alcoa Aluminum                                4,948

- ---------------------------------------------------------------------------------------------------------------------------
</TABLE>


(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  greater  than 90 days past  due,  must be  excluded  through a
        charge against unassigned surplus.


FIRST COVA LIFE INSURANCE COMPANY

Notes to Statutory Financial Statements
- --------------------------------------------------------------------------------

(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, 1997 and 1996
        approximated $131.0 million and $132.2 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, 1997 and 1996,
        were  $1,584,622  and  $1,409,928,  respectively.  Reinsurance  does not
        discharge the Company from its primarily liability to policyholders.

(14)    RISK-BASED CAPITAL

        The NAIC 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, 1997, the Company's  total adjusted  capital and authorized
        control level - RBC were  $25,892,685 and $2,408,857,  respectively.  At
        this level of adjusted capital, no action is required.

(15)    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 1997 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, 1997 as management
        believes  that  such  assessments  are  not  material  to the  financial
        statements.

(16)    COMMITMENTS AND CONTINGENCIES

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



Schedule 1

FIRST COVA LIFE INSURANCE COMPANY

Schedule of Selected Financial Data from Annual Statement

Year ended December 31, 1997

(In thousands of dollars)

<TABLE>
<CAPTION>
- ---------------------------------------------------------------------------------------------------------------------------

Investment income earned:

<S>                                                                                                           <C>         
    Government bonds                                                                                          $         48
    Other bonds (unaffiliated)                                                                                      11,306
    Bonds of affiliates                                                                                               -
    Preferred stocks (unaffiliated)                                                                                   -
    Preferred stocks of affiliates                                                                                    -
    Common stocks (unaffiliated)                                                                                      -
    Common stocks of affiliates                                                                                       -
    Mortgage loans                                                                                                     786
    Real estate                                                                                                       -
    Premium notes, policy loans, and liens                                                                           1,531
    Collateral loans                                                                                                  -
    Cash on hand and on deposit                                                                                          7
    Short-term investments                                                                                             197
    Other invested assets                                                                                             -
    Derivative instruments                                                                                            -
    Aggregate write-in for investment income                                                                          -
- ---------------------------------------------------------------------------------------------------------------------------

Gross investment income                                                                                             13,875

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

Real estate owned - book value less encumbrances                                                                      -

Mortgage loans - book value:

    Farm mortgages                                                                                                    -
    Residential mortgages                                                                                             -
    Commercial mortgages                                                                                             8,866

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

Total mortgage loans                                                                                                 8,866

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

Mortgage loans by standing - book value:

    Good standing                                                                                                    8,866
    Good standing with restructured terms
    Interest overdue                                                                                                  -
    Foreclosure in process                                                                                            -

Other long-term assets - statement value                                                                              -

Collateral loans                                                                                                      -

Bonds and stocks of parents, subsidiaries, and affiliates - book value:

    Bonds                                                                                                             -
    Preferred stocks                                                                                                  -
    Common stocks                                                                                                     -

                                                                                                                (Continued)
</TABLE>

Schedule 1

FIRST COVA LIFE INSURANCE COMPANY

Schedule of Selected Financial Data from Annual Statement

(In thousands of dollars)

<TABLE>
<CAPTION>
- ---------------------------------------------------------------------------------------------------------------------------

Bonds and  short-term  investments  by class and  maturity:  Bonds by maturity -
    statement value:

<S>               <C>                                                                                         <C>         
       Due within 1 year or less                                                                              $     12,230
       Over 1 year through 5 years                                                                                  65,104
       Over 5 years through 10 years                                                                                75,280
       Over 10 years through 20 years                                                                               10,037
       Over 20 years                                                                                                    52
- ---------------------------------------------------------------------------------------------------------------------------

Total by maturity                                                                                                  162,703

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

    Bonds by class - statement value:

       Class 1                                                                                                      90,789
       Class 2                                                                                                      56,884
       Class 3                                                                                                      12,065
       Class 4                                                                                                        -
       Class 5                                                                                                        -
       Class 6                                                                                                        -
- ---------------------------------------------------------------------------------------------------------------------------

Total by class                                                                                                     159,738

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

Total bonds publicly traded                                                                                        119,877

Total bonds privately placed                                                                                        39,861

Preferred stocks - statement value                                                                                    -

Common stocks - market value                                                                                          -

Short-term investments - book value                                                                                  2,965

Financial options owned - statement value                                                                             -

Financial options written and in force - statement value                                                              -

Financial futures contracts open - current price                                                                      -

Cash on deposit                                                                                                         61

Life insurance in force (000's omitted):

    Industrial                                                                                                        -
    Ordinary                                                                                                            77
    Credit life                                                                                                       -
    Group life                                                                                                          93
- ---------------------------------------------------------------------------------------------------------------------------

Amount of accidental death insurance in
    force under ordinary policies                                                                                      170

- ---------------------------------------------------------------------------------------------------------------------------
</TABLE>

(Continued)

Schedule 1

FIRST COVA LIFE INSURANCE COMPANY

Schedule of Selected Financial Data from Annual Statement

(In thousands of dollars)

<TABLE>
<CAPTION>
- ---------------------------------------------------------------------------------------------------------------------------

Life insurance policies with disability provisions in force:

<S>                                                                                                           <C>      
    Industrial                                                                                                $       -
    Ordinary                                                                                                             2
    Credit life                                                                                                       -
    Group life                                                                                                        -

Supplementary contracts in force:

    Ordinary - not involving life contingencies                                                                          5
    Amount on deposit                                                                                                 -
    Income payable                                                                                                      32

Ordinary - involving life contingencies                                                                               -
Income payable                                                                                                        -

Group - not involving life contingencies                                                                              -
Amount on deposit                                                                                                     -
Income payable                                                                                                        -

Group - involving life contingencies                                                                                  -
Income payable                                                                                                        -

Annuities:
    Ordinary:

       Immediate  - amount of  income  payable  Deferred  - fully  paid  account
       balance 33,888 Deferred - not fully paid - account balance -

    Group:

       Immediate - amount of income payable                                                                           -
       Fully paid account balance                                                                                     -
       Not fully paid - account balance                                                                               -

    Accident and health insurance - premiums in force:

       Ordinary                                                                                                       -
       Group                                                                                                          -
       Credit                                                                                                         -

    Deposit funds and dividend accumulations:

       Deposit funds - account balance                                                                                -
       Dividend accumulations - account balance                                                                       -

    Claim payments 1996:

       Group accident and health year ended December 31, 1997:

         1997                                                                                                         -
         1996                                                                                                         -
         1995                                                                                                         -
</TABLE>


                                                                     (Continued)

Schedule 1

FIRST COVA LIFE INSURANCE COMPANY

Schedule of Selected Financial Data from Annual Statement

(In thousands of dollars)

<TABLE>
<CAPTION>
- ---------------------------------------------------------------------------------------------------------------------------

    Other accident and health:

<S>      <C>                                                                                                  <C>      
         1997                                                                                                 $       -
         1996                                                                                                         -
         1995                                                                                                         -

    Other coverages that use developmental methods to calculate claims reserves:

         1997                                                                                                         -
         1996                                                                                                         -
         1995                                                                                                         -
- ---------------------------------------------------------------------------------------------------------------------------
</TABLE>


See accompanying independent auditors' report.


                                    PART C
                              OTHER INFORMATION


ITEM 24.   FINANCIAL STATEMENTS AND EXHIBITS

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

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

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

           
       1.  Independent Auditors' Report.

       2.  Statement of Assets and Liabilities as of December 31, 1997.

       3.  Statement of Operations from commencement of operations through
           December 31, 1997.  

       4.  Statement of Changes in Contract Owners' Equity from commencement 
           of operations through December 31, 1997.

       5.  Financial Highlights from commencement of operations through
           December 31, 1997.

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

       1.   Independent Auditors' Report.

       2.   Statutory Statements of Admitted Assets, Liabilities, and
            Capital Stock and Surplus as of December 31, 1997 and 1996.

       3.   Statutory Statements of Operations for the Years Ended
            December 31, 1997, 1996, and 1995.

       4.   Statutory Statements of Capital Stock and Surplus for
            the Years Ended December 31, 1997, 1996, and 1995.

       5.   Statutory Statements of Cash Flow for the Years Ended 
            December 31, 1997, 1996, and 1995.

       6.   Notes to Statutory Financial Statements - December 31, 1997,
            1996, and 1995.


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

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

       2.  Not Applicable.

       3.  Principal Underwriter's Agreement.*

       4.  Individual Flexible Purchase Payment Deferred Variable Annuity
           Contract.

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

       5.  Application for Variable Annuity.**

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

       7.  Not Applicable.

       8.  Not Applicable.

       9.  Opinion and Consent of Counsel.

      10.  Consent of Independent Auditors.

      11.  Not Applicable.

      12.  Not Applicable.

      13.  Calculation of Performance Information.

      14.  Company Organizational Chart.**

      27.  Not Applicable     
  <FN>

       *  incorporated by reference to Registrant's initial filing on
          Form N-4 (File No. 811-8306) as filed on January 21, 1994.
      **  incorporated by reference to Registrant's Pre-Effective 
          Amendment No. 1 to Form N-4 (File No. 33-74174) as electronically
          filed on May 14, 1996.
</FN>
</TABLE>



ITEM 25.   DIRECTORS AND OFFICERS OF THE DEPOSITOR

The following are the Officers and Directors of the Company:

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

Richard A. Liddy                  Chairman of the Board and Director
700 Market Street
St. Louis, MO 63101

Leonard M. Rubenstein             Director
700 Market Street
St. Louis, MO 63101

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

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

Norse N. Blazzard                 Director
4401 West Tradewinds Avenue 
Suite 207
Lauderdale by the Sea, FL 33308

Frances S. Cook                   Secretary
One Tower Lane, Suite 3000

Oakbrook Terrace, IL 60181-4644

Connie A. Doern                   Vice President
1776 West Lakes Parkway
West Des Moines, IA 50266  

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

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

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

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

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

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

Lisa O. Kirchner                  Vice President
1776 West Lakes Parkway
West Des Moines, IA 50266

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

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

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

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

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

Mark E. Reynolds                  Executive Vice President &
One Tower Lane, Suite 3000        Director
Oakbrook Terrace, IL 60181-4644

Br. Thomas J. Scanlan, F.S.C.     Director
Manhattan College
Riverdale, NY 10471

Peter L. Witkewiz                 Vice President
1776 West Lakes Parkway
West Des Moines, IA 50266
</TABLE>

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

A company organizational chart was filed as Exhibit 14 in Registrant's 
Pre-Effective Amendment No. 1 and is incorporated herein by reference.

ITEM 27.   NUMBER OF CONTRACT OWNERS

As of April 6, 1998, there were 16 Non-Qualified Contract Owners and 0
Qualified Contract Owners.

ITEM 28.   INDEMNIFICATION


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

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


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

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

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


ITEM 29.   PRINCIPAL UNDERWRITERS

     (a) Cova Life Sales Company is the principal underwriter for the
following investment companies (other than Registrant):

      Cova Variable Annuity Account One
      Cova Variable Annuity Account Five
      Cova Variable Life Account One
      Cova Variable Life Account Five
      Cova Variable Annuity Account Four

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

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

Judy M. Drew        President, Chief Operations Officer and Director

Lorry J. Stensrud   Director

Patricia E. Gubbe   Vice President and Chief Compliance Officer

William C. Mair     Director

Philip A. Haley     Vice President

Frances S. Cook     Assistant Secretary

Robert A. Miner     Treasurer
</TABLE>



     (c)  Not Applicable.

ITEM 30.   LOCATION OF ACCOUNTS AND RECORDS

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

ITEM 31.   MANAGEMENT SERVICES

Not Applicable.

ITEM 32.     UNDERTAKINGS

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

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

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

     d.  First Cova Life Insurance Company ("Company") hereby represents that 
the fees and charges deducted under the Contracts described in the Prospectus,
in the aggregate, are reasonable in relation to the services rendered, the 
expenses to be incurred and the risks assumed by the Company.


                                  SIGNATURES


As  required  by  the Securities Act of 1933 and the Investment Company Act of
1940,  the Registrant certifies that it meets the requirements of Securities
Act Rule 485(b) for effectiveness of this Registration Statement and has 
caused this Registration Statement to be  signed  on  its  behalf, in the City
of Oakbrook Terrace, and State of Illinois on this 23rd day of April, 1998.

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


                                 By: FIRST COVA LIFE INSURANCE COMPANY
                                     


                                 By:   /s/LORRY J. STENSRUD
                                      ____________________________________



                                      FIRST COVA LIFE INSURANCE COMPANY
                                      Depositor

                                 By:   /s/LORRY J. STENSRUD 
                                      ____________________________________

</TABLE>


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


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


- ----------------------       Chairman of the Board and     ------    
Richard A. Liddy              Director                      Date

/s/LORRY J. STENSRUD         President and Director        4/23/98      
- ----------------------                                     -------
Lorry J. Stensrud                                           Date

                             
- ----------------------       Director                      ------    
Leonard M. Rubenstein                                       Date

/s/ J. Robert Hopson*        Director                      4/23/98        
- ----------------------                                     -------    
J. Robert Hopson                                            Date

/s/ William C. Mair*         Controller and Director       4/23/98       
- ----------------------                                     -------     
William C. Mair                                             Date

/s/ Matthew P. McCauley*     Director                      4/23/98       
- ------------------------                                   -------     
Matthew P. McCauley                                         Date


                             Director                      4/23/98
- ----------------------                                     -------     
John W. Barber                                              Date

/s/ Norse N. Blazzard*                                     4/23/98        
- ----------------------       Director                      -------
Norse N. Blazzard                                           Date

/s/ Francis A. Goodhue III*                                 4/23/98       
- ---------------------------   Director                      -------
Francis A. Goodhue III                                       Date

/s/ Richard A. Hemmings*                                    4/23/98       
- ----------------------        Director                      -------
Richard A. Hemmings                                          Date

/s/ Thomas A. Price*                                        4/23/98       
- ----------------------        Director                      -------
Thomas A. Price                                              Date

/s/ Thomas J. Scanlan, FSC*                                 4/23/98       
- ----------------------        Director                      -------
Thomas J. Scanlan, FSC                                       Date

- ----------------------        Director                      -------
Mark E. Reynolds                                             Date
</TABLE>


                                  *By: /s/LORRY J. STENSRUD                     
                                       ____________________________________
                                       Lorry J. Stensrud, Attorney-in-Fact



                              INDEX TO EXHIBITS

EXHIBIT NO.

99.B4.         Individual Flexible Purchase Payment Deferred Variable Annuity
               Contract

99.B9          Opinion and Consent of Counsel

99.B10         Consent of Independent Auditors

99.B13         Calculation of Performance Information




                                   EXHIBITS

                                      TO

                        POST-EFFECTIVE AMENDMENT NO. 2

                                      TO

                                   FORM N-4

                                     FOR

                      FIRST COVA VARIABLE ANNUITY ACCOUNT ONE

                          COVA LIFE INSURANCE COMPANY



                        First Cova Life Insurance Company
                       A New York stock insurance company
                                  120 Broadway
                            New York, New York 10271

FIRST COVA LIFE INSURANCE  COMPANY (the "Company") will make Annuity Payments to
the  Annuitant  starting  on the  Annuity  Date  subject  to the  terms  of this
Contract.  This Contract is issued in return for the  Application and payment of
the initial Purchase Payment.  A copy of the Application is attached to and made
a part of the  Contract.  This is a legal  contract  between  the  Owner and the
Company.

TEN DAY FREE LOOK

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

Signed for the Company.

INDIVIDUAL FLEXIBLE PURCHASE PAYMENT
DEFERRED VARIABLE AND FIXED ANNUITY CONTRACT

NONPARTICIPATING

NO DIVIDENDS

READ YOUR CONTRACT CAREFULLY

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

THE VARIABLE PROVISIONS OF THIS CONTRACT CAN BE FOUND ON PAGES 9 AND 11.


INDEX

                                                                            Page

Definitions................................................................    7
General Provisions.........................................................    7
The Contract...............................................................    7
Incontestability...........................................................    7
Non-Participating..........................................................    7
Misstatement of Age or Sex.................................................    7
Contract Settlement........................................................    8
Reports....................................................................    8
Taxes......................................................................    8
Evidence of Survival.......................................................    8
Modification of Contract...................................................    8
Annuitant, Ownership, Assignment Provisions................................    8
Annuitant..................................................................    8
Ownership..................................................................    8
Assignment.................................................................    8
Beneficiary Provisions.....................................................    8
Beneficiary................................................................    8
Change of Beneficiary......................................................    8
Purchase Payment Provisions................................................    8
Purchase Payments..........................................................    8
Change in Purchase Payments................................................    8
Allocation of Purchase Payments............................................    8
No Default.................................................................    8
General Account Provisions.................................................    8
General Account Value......................................................    8
Interest To Be Credited....................................................    9
Contract Value Provision...................................................    9
Contract Value.............................................................    9
Variable Account Provisions................................................    9
The Variable Account.......................................................    9
Investments of the Variable Account........................................    9
Valuation of Assets........................................................    9
Accumulation Unit..........................................................    9
Mortality and Expense Risk Premium.........................................    9
Administrative Expense Charge..............................................    9
Mortality and Expense Guarantee............................................   10
Contract Maintenance Charge................................................   10
Deduction for Contract Maintenance Charge..................................   10
Transfer Provision.........................................................   10
Transfers..................................................................   10
Death Benefit..............................................................   10
Death of Annuitant.........................................................   10
Death of Owner.............................................................   10
Payment of Death Benefit...................................................   11
Annuity Provisions.........................................................   11
Annuity Date...............................................................   11
Election of Annuity Option.................................................   11
Frequency and Amount of Annuity Payments...................................   11
Annuity Options............................................................   11
Annuity....................................................................   11
Fixed Annuity..............................................................   11
Variable Annuity...........................................................   11
Annuity Unit...............................................................   12
Net Investment Factor......................................................   12
Transfers During the Annuity Period........................................   12
Protection of Proceeds.....................................................   12
Withdrawal Provisions......................................................   12
Withdrawals................................................................   12
Withdrawal Charge..........................................................   12
Waiver of Withdrawal Charge................................................   13
Suspension or Deferral of Payments or Transfers from the Variable Account..   13
Deferral of Payments or Transfers from the General Account.................   13
Reserves, Values and Benefits..............................................   13
Tables.....................................................................14-17

                               CONTRACT DATA PAGE

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

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

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

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

   MINIMUM SUBSEQUENT PURCHASE

         PAYMENT:     [$2,000]

   BENEFICIARY:

         AS  STATED IN THE  APPLICATION  FOR THIS  CONTRACT  UNLESS  CHANGED  IN
ACCORDANCE WITH THE CONTRACT PROVISIONS.

   INITIAL INTEREST RATE APPLICABLE TO THE GENERAL ACCOUNT:
         [7% GUARANTEED THROUGH THE END OF THE CURRENT CALENDAR YEAR]

   MINIMUM GUARANTEED INTEREST RATE:     3% PER YEAR.

   CONTRACT MAINTENANCE CHARGE:     $30.00 EACH CONTRACT YEAR.

         AFTER  THE  ANNUITY  DATE,  THE  CONTRACT  MAINTENANCE  CHARGE  WILL BE
COLLECTED ON A MONTHLY BASIS.

   MORTALITY AND EXPENSE RISK PREMIUM:

         EQUAL ON AN ANNUAL BASIS TO 1.25% OF THE AVERAGE  DAILY NET ASSET VALUE
OF THE VARIABLE ACCOUNT.

   ADMINISTRATIVE EXPENSE CHARGE:

         EQUAL ON AN ANNUAL  BASIS TO .15% OF THE AVERAGE  DAILY NET ASSET VALUE
OF THE VARIABLE ACCOUNT.

   TRANSFER FEE:

         $25 OR, IF SMALLER,  2% OF THE AMOUNT  TRANSFERRED  PER  TRANSACTION IF
THERE ARE MORE THAN 12 TRANSFERS IN A CONTRACT YEAR.

   ELIGIBLE INVESTMENTS:
         - COVA SERIES TRUST

            - J.P. MORGAN INVESTMENT MANAGEMENT
               - SELECT EQUITY PORTFOLIO
               - LARGE CAPITAL STOCK PORTFOLIO
               - SMALL CAPITAL STOCK PORTFOLIO
               - INTERNATIONAL EQUITY PORTFOLIO
               - QUALITY BOND PORTFOLIO
               - LORD ABBETT BOND DEBENTURE PORTFOLIO

            - LORD ABBETT SERIES FUND, INC.
               - LORD ABBETT GROWTH AND INCOME PORTFOLIO

            - CONNING ASSET MANAGEMENT COMPANY
               - MONEY MARKET

   VARIABLE ACCOUNT:     FIRST COVA VARIABLE ANNUITY ACCOUNT ONE

   HOME OFFICE:

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



              FOR USE WITH FIRST COVA VARIABLE ANNUITY ACCOUNT ONE

                        A SEPARATE INVESTMENT ACCOUNT OF

                        FIRST COVA LIFE INSURANCE COMPANY

DEFINITIONS

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

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

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

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

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

ANNUITY PERIOD -- The period starting on the Annuity Date.

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

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

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

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

CONTRACT ANNIVERSARY -- An anniversary of the Issue Date.

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

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

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

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

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

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

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

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

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

SUBACCOUNT -- A segment of the Variable Account.

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

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

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

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

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

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

WITHDRAWAL VALUE -- The Withdrawal Value is:

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

2)   any applicable taxes not previously deducted; less

3)   the Withdrawal Charge, if any; less

4)   the Contract Maintenance Charge, if any.

GENERAL PROVISIONS

THE CONTRACT -- The entire contract consists of:

1)   this Contract;

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

3)   any riders or endorsements attached to this Contract.

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

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

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

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

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

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

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

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

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

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

ANNUITANT, OWNERSHIP, ASSIGNMENT PROVISIONS

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

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

1)   the Annuitant is the Owner; and

2) upon the death of the Annuitant, the Beneficiary is the Owner.

The Owner may change the Owner at any time. A change of Owner will automatically
revoke any prior designation of Owner. A request for change must be:

1)   made in writing; and

2)   received at the Company.

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

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

BENEFICIARY PROVISIONS

BENEFICIARY -- The Beneficiary is named in the Application,  unless changed. The
Beneficiary  is entitled to receive the  benefits to be paid at the death of the
Owner.

Unless the Owner  provides  otherwise,  the Death  Benefit will be paid in equal
shares or all to the survivor as follows:

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

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

3)   to the estate of the Owner.

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

PURCHASE PAYMENT PROVISIONS

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

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

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

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

GENERAL ACCOUNT PROVISIONS

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

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

2)   amounts transferred to the General Account; plus

3)   interest credited to the General Account; less

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

5)   amounts transferred from the General Account; less

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

INTEREST  TO BE  CREDITED  -- The  Company  guarantees  that the  interest  rate
credited to the  General  Account  will not be less than the Minimum  Guaranteed
Interest Rate. The Minimum Guaranteed  Interest Rate is 3% per year. The Company
may credit additional interest at its sole discretion.

CONTRACT VALUE PROVISION

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

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

VARIABLE ACCOUNT PROVISIONS

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

INVESTMENTS OF THE VARIABLE ACCOUNT -- Purchase Payments applied to the Variable
Account are allocated to a Subaccount of the Variable Account. The assets of the
Subaccount are allocated to the Eligible Investment(s) and the Portfolio(s),  if
any, within an Eligible  Investment shown on the Contract Data Page. The Company
may, from time to time,  and with the prior  approval of the  Superintendent  of
Insurance  of the state of New York,  add  additional  Eligible  Investments  or
Portfolios to those shown on the Contract Data Page.  The Owner may be permitted
to  transfer  Contract  Values  to  the  additional   Eligible   Investments  or
Portfolios. However, the right to make any transfer will be limited by the terms
and conditions imposed by the Company.

If the shares of any of the Eligible  Investment(s) or any  Portfolio(s)  within
the Eligible  Investments  become  unavailable  for  investment  by the Variable
Account,  or the Company's Board of Directors deems further  investment in these
shares  inappropriate,  the Company may  substitute  shares of another  Eligible
Investment for shares already purchased under this Contract.

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

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

(a)  is the net result of

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

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

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

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

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

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

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

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

CONTRACT MAINTENANCE CHARGE

DEDUCTION  FOR  CONTRACT  MAINTENANCE  CHARGE -- The  Company  deducts an annual
Contract  Maintenance Charge from the Contract Value by cancelling  Accumulation
Units from each  applicable  Subaccount or reducing the General Account Value to
reimburse it for expenses relating to maintenance of this Contract. The Contract
Maintenance Charge is shown on the Contract Data Page. The Contract  Maintenance
Charge will be deducted  from the Contract  Value on each  Contract  Anniversary
while this Contract is in force.

If a total withdrawal is made on other than a Contract Anniversary, the Contract
Maintenance  Charge will be deducted at the time of  withdrawal.  If the Annuity
Date is not a Contract  Anniversary,  a prorata  portion of the annual  Contract
Maintenance Charge will be deducted on the Annuity Date. After the Annuity Date,
the Contract  Maintenance  Charge will be collected on a monthly  basis and will
result in a reduction of each Annuity Payment.

TRANSFER PROVISION

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

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

2)   the minimum  amount which may be transferred is the lesser of: (A) $500; or
     (B) the Owner's entire interest in the Account.

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

4)   any transfer direction must clearly specify:  (A) the amount which is to be
     transferred; and (B) the Accounts which are to be affected.

If the Owner elects to use the transfer  privilege,  neither the Company nor its
Home Office will be liable for  transfers  made in  accordance  with the Owner's
instructions.

DEATH BENEFIT

DEATH OF ANNUITANT -- Upon death of the Annuitant prior to the Annuity Date, the
Owner must designate a new  Annuitant.  If no designation is made within 30 days
of the death of the Annuitant, the Owner will become the Annuitant.

Upon death of the Annuitant  after the Annuity Date, the Death Benefit,  if any,
will be as specified in the Annuity  Option  elected and the  remaining  Annuity
Payments  will be  distributed  at least as rapidly as prior to the  Annuitant's
death.

DEATH OF OWNER -- Upon death of the Owner prior to the Annuity  Date,  the Death
Benefit will be paid to the Beneficiary designated by the Owner.

Upon death of the Owner after the Annuity Date, the Death Benefit,  if any, will
be as specified in the Annuity Option elected and the remaining Annuity Payments
will be distributed at least as rapidly as prior to the Owner's death.

Prior to the Owner,  or a Joint Owner,  attaining age 80, the Death Benefit will
be the greater of:

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

2)   the Contract Value; or

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

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

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

2)   the Contract Value; or

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

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

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

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

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

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

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

1)   a certified death certificate;

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

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

4) any other proof satisfactory to the Company.

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

ANNUITY PROVISIONS

ANNUITY DATE -- The Annuity Date is elected by the Owner on the Application. The
Annuity  Date is shown on the Contract  Data Page.  The Annuity Date must be the
first day of a  calendar  month  and must be at least  one year  after the Issue
Date. The Annuity Date may not be later than the first day of the calendar month
following the Annuitant's 90th birthday.

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

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

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

The Annuity Tables are based on the 1983  Individual  Annuity  Mortality  Tables
with interest at the rate of 3% per year.

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

Option 1 -- Life Annuity -- The Company will make  monthly  payments  during the
life of the Annuitant.

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

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

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

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

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

VARIABLE ANNUITY -- Variable Annuity Payments:

1)   are not predetermined as to dollar amount; and

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

WITHDRAWAL PROVISIONS

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

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

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

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

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

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

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

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

1)   Total monthly  withdrawals cannot exceed 10% of Purchase Payments in any 12
     month period; and

2) The Owner must be over age 591/2.

SUSPENSION OR DEFERRAL OF
PAYMENTS OR TRANSFERS FROM
THE VARIABLE ACCOUNT

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

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

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

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

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

DEFERRAL OF PAYMENTS OR TRANSFERS FROM THE GENERAL ACCOUNT

The Company  reserves the right to defer  payment for a  withdrawal  or transfer
from the General  Account for the period  permitted by law but not for more than
six months after written election is received by the Company.

RESERVES, VALUES AND BENEFITS

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

<TABLE>
<CAPTION>
                                 ANNUITY TABLE 1
                     Monthly Annuity Payment Under Option 1
                    For Each $1,000 Of Contract Value Applied

            Male          Female                              Male         Female                              Male         Female
           Monthly        Monthly                            Monthly       Monthly                            Monthly       Monthly
 Age       Payment        Payment                  Age       Payment       Payment                  Age       Payment       Payment
 ......   ...........   ...........               ......   ...........    ...........               .....   ...........   ...........

<S>      <C>           <C>                         <C>     <C>           <C>                         <C>    <C>           <C> 
   5     2.82          2.76                        32      3.35          3.19                        59     5.18          4.63
   6     2.83          2.77                        33      3.38          3.21                        60     5.31          4.74
   7     2.85          2.78                        34      3.42          3.24                        61     5.45          4.85
   8     2.86          2.79                        35      3.46          3.27                        62     5.61          4.97
   9     2.87          2.80                        36      3.50          3.30                        63     5.77          5.10

  10     2.88          2.81                        37      3.54          3.33                        64     5.95          5.24
  11     2.90          2.82                        38      3.58          3.37                        65     6.13          5.38
  12     2.91          2.83                        39      3.62          3.40                        66     6.34          5.54
  13     2.93          2.84                        40      3.67          3.44                        67     6.55          5.71
  14     2.94          2.85                        41      3.72          3.48                        68     6.78          5.89

  15     2.96          2.87                        42      3.77          3.52                        69     7.02          6.08
  16     2.97          2.88                        43      3.83          3.56                        70     7.29          6.29
  17     2.99          2.90                        44      3.88          3.60                        71     7.57          6.51
  18     3.01          2.91                        45      3.94          3.65                        72     7.87          6.76
  19     3.03          2.93                        46      4.01          3.70                        73     8.19          7.02

  20     3.05          2.94                        47      4.07          3.75                        74     8.53          7.31
  21     3.07          2.96                        48      4.14          3.80                        75     8.90          7.62
  22     3.09          2.97                        49      4.21          3.86                        76     9.30          7.96
  23     3.11          2.99                        50      4.29          3.92                        77     9.72          8.33
  24     3.13          3.01                        51      4.36          3.98                        78    10.18          8.73

  25     3.15          3.03                        52      4.45          4.05                        79    10.67          9.16
  26     3.18          3.05                        53      4.53          4.12                        80    11.19          9.63
  27     3.20          3.07                        54      4.63          4.19                        81    11.75         10.14
  28     3.23          3.09                        55      4.72          4.27                        82    12.35         10.69
  29     3.26          3.11                        56      4.83          4.36                        83    12.99         11.29

  30     3.29          3.14                        57      4.94          4.44                        84    13.66         11.94
  31     3.32          3.16                        58      5.05          4.54                        85+   14.37         12.64
</TABLE>

<TABLE>
<CAPTION>
                                 ANNUITY TABLE 2
                     Monthly Annuity Payment Under Option 2
                    For Each $1,000 Of Contract Value Applied

     Male          5 Years        10 Years        20 Years                 Male           5 Years        10 Years        20 Years
      Age        Guaranteed      Guaranteed      Guaranteed                 Age         Guaranteed      Guaranteed      Guaranteed
 ..........     ..............  ..............  .............             ........     ..............  ..............  ..............

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

<TABLE>
<CAPTION>


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

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

<TABLE>
<CAPTION>


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

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


<TABLE>
<CAPTION>


                        Joint And 662/3% Survivor Annuity

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


<TABLE>
<CAPTION>


                         Joint And 100% Survivor Annuity

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

     Information  about  different  age  combinations  will  be  furnished  upon
request.



INDIVIDUAL FLEXIBLE PURCHASE PAYMENT
DEFERRED VARIABLE AND FIXED ANNUITY CONTRACT

NONPARTICIPATING

NO DIVIDENDS

                        First Cova Life Insurance Company

                                  120 Broadway

                            New York, New York 10271

CNY-672 (4/96)

Blazzard, Grodd & Hasenauer, P.C.
943 Post Road East
Westport, CT 06880
(203) 226-7866

April 30, 1998

Board of Directors
First Cova Life Insurance Company
120 Broadway
New York, NY 10271

RE:  Opinion of Counsel - First Cova Variable Annuity Account One

Gentlemen:

You  have  requested our Opinion of Counsel in connection with the filing with
the  Securities  and  Exchange  Commission  of a Post-Effective Amendment to a
Registration  Statement  on  Form  N-4  for  the Fixed and Variable Annuity
Contracts (the "Contracts") to be issued by First Cova Life Insurance Company
and its separate account, First Cova Variable Annuity Account One.

We  have  made  such examination of the law and have examined such records and
documents  as  in  our  judgment  are necessary or appropriate to enable us to
render the opinions expressed below.

We are of the following opinions:

     1.  First Cova Variable Annuity Account One is a Unit Investment Trust as 
that term is defined in Section 4(2) of the Investment Company Act of 1940 
(the "Act"), and is currently registered with the Securities and Exchange 
Commission, pursuant to Section 8(a) of the Act.

     2. Upon the acceptance of purchase payments made by an Owner pursuant to
a  Contract  issued  in  accordance  with  the  Prospectus  contained  in  the
Registration  Statement and upon compliance with applicable law, such an Owner
will  have  a  legally-issued, fully paid, non-assessable contractual interest
under such Contract.

You  may  use  this  opinion  letter,  or a copy thereof, as an exhibit to the
Registration Statement.

We  consent  to  the  reference to our Firm under the caption "Legal Opinions"
contained in the Statement of Additional Information which forms a part of the
Registration Statement.

Sincerely,

BLAZZARD, GRODD & HASENAUER, P.C.


By: /S/RAYMOND A. O'HARA III
    _____________________________________
    Raymond A. O'Hara III


Consent of Independent Auditors

The Board of Directors
First Cova Life Insurance Company

We consent to the use of our reports included herein on the statutory  financial
statements of First Cova Life  Insurance  Company (the  Company)  dated March 5,
1998 and on the financial  statements of the  subaccounts of First Cova Variable
Annuity  Account One dated  February 20, 1998 and to the  reference to our firm
under the heading "Experts" in the Statement of Additional Information,  in the
Post-Effective  Amendment  No. 2 to the  Registration  Statement  (Form N-4, No.
33-74174) of First Cova  Variable  Annuity  Account One. The report of KPMG Peat
Marwick LLP covering the statutory financial  statements of the Company contains
an  explanatory  paragraph  which  states  that the  financial  statements  were
prepared  using  accounting  practices  prescribed  or permitted by the New York
State  Insurance  Department,  which  practices  differ from generally  accepted
accounting principles.  The effects on the financial statements of the variances
between the statutory  basis of accounting  and  generally  accepted  accounting
principles are described in the notes to the financial statements.



                                                     /s/KPMG Peat Marwick LLP

Chicago, Illinois
April 27, 1998




<TABLE>
<CAPTION>
                  First Cova Variable Annuity Account One (NY)
             Non-Standard Inception to Date Performance Return Data
                                 As of 12/31/97


                                        Transaction  Amount         Unit          Transaction    Unit          Account
                                                                    Value         Units          Balance       Value


<S> <C>                          
    6 Lord Abbett Growth & Income
    6                 03/11/97         Purchase      1,000.00       27.008943     37.0248        37.0248       1,000.00
    6                 12/31/97         annual fee    0.00           30.837096     0.0000         37.0248       1,141.74
    6                 12/31/97         surrender fee 0.00           30.837096     0.0000         37.0248       1,141.74

    8 LA Bond Debenture
    8                 05/15/97         Purchase      1,000.00       11.739181     85.1848        85.1848       1,000.00
    8                 12/31/97         annual fee    0.00           12.882042     0.0000         85.1848       1,097.35
    8                 12/31/97         surrender fee 0.00           12.882042     0.0000         85.1848       1,097.35

   15 JPM Quality Bond
   15                 05/15/97         Purchase      1,000.00       10.446609     95.7248        95.7248       1,000.00
   15                 12/31/97         annual fee    0.00           11.155130     0.0000         95.7248       1,067.82
   15                 12/31/97         surrender fee 0.00           11.155130     0.0000         95.7248       1,067.82

   16 JPM Small Cap Stock
   16                 03/17/97         Purchase      1,000.00       10.922871     91.5510        91.5510       1,000.00
   16                 12/31/97         annual fee    0.00           13.492111     0.0000         91.5510       1,235.22
   16                 12/31/97         surrender fee 0.00           13.492111     0.0000         91.5510       1,235.22

   17 JPM Large Cap Stock
   17                 03/11/97         Purchase      1,000.00       12.396556     80.6676        80.6676       1,000.00
   17                 12/31/97         annual fee    0.00           14.889594     0.0000         80.6676       1,201.11
   17                 12/31/97         surrender fee 0.00           14.889594     0.0000         80.6676       1,201.11

   18 JPM Select Equity
   18                 03/11/97         Purchase      1,000.00       11.761258     85.0249        85.0249       1,000.00
   18                 12/31/97         annual fee    0.00           14.053502     0.0000         85.0249       1,194.90
   18                 12/31/97         surrender fee 0.00           14.053502     0.0000         85.0249       1,194.90

   19 JPM International Equity
   19                 03/11/97         Purchase      1,000.00       11.144845     89.7276        89.7276       1,000.00
   19                 12/31/97         annual fee    0.00           11.462941     0.0000         89.7276       1,028.54
   19                 12/31/97         surrender fee 0.00           11.462941     0.0000         89.7276       1,028.54
</TABLE>


<TABLE>
<CAPTION>
                  First Cova Variable Annuity Account One (NY)
                          Inception to Date Performance
                              Non-Standard Returns
                                    12/31/97


             Sub-Account                             Account        12/31/97      Initial        Inception     Days Since
                                                     Value          AUV           Investment     Date          Inception


<S> <C>                                              <C>            <C>           <C>            <C>   <C>     <C>
    6 Lord Abbett Growth & Income                    1,141.74       30.837096     1,000.00       03/11/97      295
    8 LA Bond Debenture                              1,097.35       12.882042     1,000.00       05/15/97      230
   15 JPM Quality Bond                               1,067.82       11.155130     1,000.00       05/15/97      230
   16 JPM Small Cap Stock                            1,235.22       13.492111     1,000.00       03/17/97      289
   17 JPM Large Cap Stock                            1,201.11       14.889594     1,000.00       03/11/97      295
   18 JPM Select Equity                              1,194.90       14.053502     1,000.00       03/11/97      295
   19 JPM International Equity                       1,028.54       11.462941     1,000.00       03/11/97      295
</TABLE>


Note: returns are cumulative (not annualized) since period is less than 1 year.


<TABLE>
<CAPTION>
                  First Cova Variable Annuity Account One (NY)
               Standard Inception to Date Performance Return Data
                                 As of 12/31/97


                                        Transaction  Amount         Unit          Transaction    Unit          Account
                                                                    Value         Units          Balance       Value


    6 Lord Abbett Growth & Income
<S> <C>               <C>   <C>                      <C>            <C>           <C>            <C>           <C>     
    6                 03/11/97         Purchase      1,000.00       27.008943     37.0248        37.0248       1,000.00
    6                 12/31/97         annual fee    (8.51)         30.837096     (0.2760)       36.7488       1,133.23
    6                 12/31/97         surrender fee (70.00)        30.837096     (2.2700)       34.4788       1,063.23

    8 LA Bond Debenture
    8                 05/15/97         Purchase      1,000.00       11.739181     85.1848        85.1848       1,000.00
    8                 12/31/97         annual fee    (3.55)         12.882042     (0.2756)       84.9092       1,093.80
    8                 12/31/97         surrender fee (70.00)        12.882042     (5.4339)       79.4753       1,023.80

   15 JPM Quality Bond
   15                 05/15/97         Purchase      1,000.00       10.446609     95.7248        95.7248       1,000.00
   15                 12/31/97         annual fee    (3.08)         11.155130     (0.2761)       95.4487       1,064.74
   15                 12/31/97         surrender fee (70.00)        11.155130     (6.2751)       89.1736       994.74

   16 JPM Small Cap Stock
   16                 03/17/97         Purchase      1,000.00       10.922871     91.5510        91.5510       1,000.00
   16                 12/31/97         annual fee    (3.72)         13.492111     (0.2757)       91.2753       1,231.50
   16                 12/31/97         surrender fee (70.00)        13.492111     (5.1882)       86.0871       1,161.50

   17 JPM Large Cap Stock
   17                 03/11/97         Purchase      1,000.00       12.396556     80.6676        80.6676       1,000.00
   17                 12/31/97         annual fee    (4.11)         14.889594     (0.2760)       80.3916       1,197.00
   17                 12/31/97         surrender fee (70.00)        14.889594     (4.7013)       75.6903       1,127.00

   18 JPM Select Equity
   18                 03/11/97         Purchase      1,000.00       11.761258     85.0249        85.0249       1,000.00
   18                 12/31/97         annual fee    (3.88)         14.053502     (0.2761)       84.7488       1,191.02
   18                 12/31/97         surrender fee (70.00)        14.053502     (4.9810)       79.7678       1,121.02

   19 JPM International Equity
   19                 03/11/97         Purchase      1,000.00       11.144845     89.7276        89.7276       1,000.00
   19                 12/31/97         annual fee    (3.16)         11.462941     (0.2757)       89.4519       1,025.38
   19                 12/31/97         surrender fee (70.00)        11.462941     (6.1066)       83.3453       955.38
</TABLE>


<TABLE>
<CAPTION>
                  First Cova Variable Annuity Account One (NY)
                          Inception to Date Performance
                                Standard Returns
                                    12/31/97


             Sub-Account                             Account        12/31/97      Initial        Inception     Days Since
                                                     Value          AUV           Investment     Date          Inception


<S> <C>                                              <C>            <C>           <C>            <C>   <C>     <C>
    6 Lord Abbett Growth & Income                    1,063.23       30.837096     1,000.00       03/11/97      295
    8 LA Bond Debenture                              1,023.80       12.882042     1,000.00       05/15/97      230
   15 JPM Quality Bond                               994.74         11.155130     1,000.00       05/15/97      230
   16 JPM Small Cap Stock                            1,161.50       13.492111     1,000.00       03/17/97      289
   17 JPM Large Cap Stock                            1,127.00       14.889594     1,000.00       03/11/97      295
   18 JPM Select Equity                              1,121.02       14.053502     1,000.00       03/11/97      295
   19 JPM International Equity                       955.38         11.462941     1,000.00       03/11/97      295
</TABLE>


Note: returns are cumulative (not annualized) since period is less than 1 year.
            



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