FIRST COVA VARIABLE ANNUITY ACCOUNT ONE
485BPOS, 1999-12-30
Previous: AFD EXCHANGE RESERVES INC, N-30D, 1999-12-30
Next: LORD ASSET MANAGEMENT TRUST, NSAR-B, 1999-12-30



                                                            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. 4                                      [X]

REGISTRATION STATEMENT UNDER THE INVESTMENT COMPANY ACT OF 1940          [ ]
     Amendment No. 5                                                     [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   Bernard J. Spaulding
        Blazzard, Grodd & Hasenauer, P.C.    Senior Vice President,
        P.O. Box 5108                        General Counsel and Secretary
        Westport, CT  06881                  First Cova Life Insurance
                                               Company
        (203) 226-7866                       120 Broadway
                                             New York, NY 10271



It is proposed that this filing will become effective:

     __X__  immediately upon filing pursuant to paragraph (b) of Rule 485
     _____  on (date) 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  . . .   Appendix A - Condensed Financial
                                                   Information
Item 5.   General Description of Registrant,
          Depositor, and Portfolio Companies . .   Other Information - Cova; The
                                                   Separate Account; Cova
                                                   Series Trust; General American
                                                   Capital Company

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

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

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

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

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

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

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

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

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

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

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

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

Item 16.  Table of Contents. . . . . . . . . . .   Table of Contents
Item 17.  General Information and History. . . .   Company

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

Item 19.  Purchase of Securities Being Offered .   Not Applicable

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

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

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

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



                                     PART C

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

                                    PART A

                                                                       The Fixed
                                                            And Variable Annuity

                                                                       issued by

                                         FIRST COVA VARIABLE ANNUITY ACCOUNT ONE
                                                                             and

                                                                 FIRST COVA LIFE
                                                               INSURANCE COMPANY


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

The annuity contract has 12 investment choices - a fixed account which offers an
interest rate which is guaranteed  by First Cova,  and 11 investment  portfolios
listed  below.  The 11  investment  portfolios  are part of Cova Series Trust or
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 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  December
____,  1999. 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 companies 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.


The Contracts:

* are not bank deposits
* are not federally insured
* are not endorsed by any bank or government agency
* are not guaranteed and may be subject to loss of principal

The  Securities and Exchange  Commission  has not approved or disapproved  these
securities  or  determined  if this  prospectus  is  accurate or  complete.  Any
representation to the contrary is a criminal offense.


December ___, 1999


TABLE OF CONTENTS                                         Page

  INDEX OF SPECIAL TERMS

  SUMMARY

  Fee Table

  Examples

  THE ANNUITY CONTRACT

  ANNUITY PAYMENTS (THE INCOME PHASE)

     Annuity Date
     Annuity Payments
     Annuity Options

  PURCHASE
     Purchase Payments
     Allocation of Purchase Payments
     Accumulation Units

  INVESTMENT OPTIONS
     Cova Series Trust
     General American Capital Company
     Transfers
     Dollar Cost Averaging Program
     Automatic Rebalancing Program
     Voting Rights
     Substitution

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

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

  ACCESS TO YOUR MONEY
     Systematic Withdrawal Program
     Suspension of Payments or Transfers

  PERFORMANCE

  DEATH BENEFIT
     Upon Your Death
     Death of Annuitant
  OTHER INFORMATION
      First Cova
      Year 2000
      The Separate Account
      Distributor
      Ownership
      Beneficiary
      Assignment
      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  and need an  explanation.  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.

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. The contract is intended
for retirement savings or other long-term investment purposes and provides for a
death benefit and guaranteed income options.

This contract offers 11 investment portfolios.  These portfolios are designed to
offer a better return than the fixed account.  However,  this is NOT guaranteed.
You can also lose your money.

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.

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.

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, in part, the amount of income payments during
the income phase.

ANNUITY PAYMENTS (THE INCOME PHASE):

If you want to  receive  regular  income  from your  annuity,  you can choose an
annuity option.  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.

HOW TO PURCHASE THE CONTRACT:

You can buy this contract with $5,000 or more under most circumstances.  You can
add  $500 or more  any  time  you  like  during  the  accumulation  phase.  Your
registered representative can help you fill out the proper forms.

INVESTMENT OPTIONS:

You can put your  money in any or all of the  investment  portfolios  which  are
described in the  prospectuses for the funds.  Depending upon market  conditions
and the performance of the portfolio(s)  you select,  you can make or lose money
in any of these portfolios.

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 of
up to 7% of the purchase payment withdrawn.  After First Cova has had a purchase
payment for seven years,  there is no charge by First Cova for a  withdrawal  of
that purchase payment.

     * The first 12 transfers in a year are free.  After that, a transfer fee of
$25 or 2% of the amount transferred (whichever is less) is assessed.

     * There are also investment  charges which range from .205% to 1.30% of the
average daily value of the  investment  portfolio  depending upon the investment
portfolio.

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.

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  of purchase  payments in excess of
that may be charged a  withdrawal  charge,  depending on how long your money has
been in the contract.  However, First Cova will never assess a withdrawal charge
on earnings you  withdraw.  Earnings  are defined as the value in your  contract
minus the remaining purchase payments in your contract.  Of course, you may also
have to pay income tax and a tax penalty on any money you take out.

DEATH BENEFIT:

If you die before moving to the income phase, the person you have chosen as your
beneficiary will receive a death benefit.

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 income 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.

These features may not be suitable for your particular situation.

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, 10th Floor
New York, NY 10271
(800) 469-4545
(212) 766-0012

FIRST COVA VARIABLE ANNUITY ACCOUNT ONE FEE TABLE

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.

OWNER TRANSACTION EXPENSES
Withdrawal Charge (as a percentage of               Years Since
purchase payments) (see Note 1 below)                 Payment           Charge
                                                         1                7%
                                                         2                6%
                                                         3                5%
                                                         4                4%
                                                         5                3%
                                                         6                2%
                                                         7                1%
                                                         8+               0%

Transfer Fee (see Note 2 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 3 below)      $30 per contract per year

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>
<CAPTION>
Investment Portfolio Expenses
(as a percentage of the average daily net assets of an investment portfolio)
                                                                                   Other Expenses
                                                                                   (after expense
                                                                                   reimbursement for
                                                  Management                       certain Portfolios -         Total Annual
                                                     Fees                          see Note 4 below)        Portfolio Expenses
- -------------------------------------------------------------------------------------------------------------------------------
Cova Series Trust
Managed by J.P. Morgan
Investment Management Inc.
<S>                                                  <C>                                  <C>                      <C>
       Select Equity                                 .68%                                 .18%                     .86%
       Large Cap Stock                               .65%                                 .10%                     .75%
       Small Cap Stock                               .85%                                 .27%                    1.12%
       International Equity                          .80%                                 .28%                    1.08%
       Quality Bond                                  .55%                                 .10%                     .65%
- -------------------------------------------------------------------------------------------------------------------------------

Managed by Lord, Abbett & Co.
       Bond Debenture                                 .75%                                .10%                     .85%
       Mid-Cap Value                                 1.00%                                .30%                    1.30%
       Large Cap Research                            1.00%                                .30%                    1.30%
       Developing Growth                              .90%                                .30%                    1.20%
       Lord Abbett Growth and Income*                 .65%                                .07%                     .72%
- --------------------------------------------------------------------------------------------------------------------------------

General American Capital Company
Managed by Conning Asset
Management Company
       Money Market                                  .125%                                .08%                   .205%
- -------------------------------------------------------------------------------------------------------------------------------
<FN>

*    Estimated.   The  Portfolio  commenced investment operations on January 8,
     1999.

</FN>
</TABLE>

<TABLE>
<CAPTION>
Examples

The examples should not be considered a representation of past or future expenses.
Actual expenses may be greater or less than those shown.

For purposes of the examples, the assumed average contract size is $30,000.

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

    (a) if you surrender the contract at the end of each time period;
    (b) if you do not surrender the contract or if you apply the contract value
        to an annuity option.

                                                                               Time Periods

- ------------------------------------------------------------------------------------------------------------------------------------
                                                  1 year              3 years               5 years            10 years
- ------------------------------------------------------------------------------------------------------------------------------------

Cova Series Trust
Managed by J.P. Morgan
Investment Management Inc.
<S>                                                    <C>                <C>                   <C>                 <C>
       Select Equity                              (a)  $93.90         (a) $118.46           (a) $152.49         (a) $267.24
                                                  (b)  $23.90         (b) $ 73.46           (b) $125.49         (b) $267.24
       Large Cap Stock                            (a)  $92.80         (a) $115.15           (a) $146.95         (a) $256.13
                                                  (b)  $22.80         (b) $ 70.15           (b) $119.95         (b) $256.13
       Small Cap Stock                            (a)  $96.50         (a) $126.26           (a) $165.47         (a) $292.98
                                                  (b)  $26.50         (b) $ 81.26           (b) $138.47         (b) $292.98
       International Equity                       (a)  $96.10         (a) $125.06           (a) $163.48         (a) $289.07
                                                  (b)  $26.10         (b) $ 80.06           (b) $136.48         (b) $289.07
       Quality Bond                               (a)  $91.79         (a) $112.12           (a) $141.89         (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) $151.99         (a) $266.24
                                                  (b)  $23.80         (b) $ 73.16           (b) $124.99         (b) $266.24
       Mid-Cap Value                              (a)  $98.30         (a) $131.62           (a) $174.35         (a) $310.37
                                                  (b)  $28.30         (b) $ 86.62           (b) $147.35         (b) $310.37
       Large Cap Research                         (a)  $98.30         (a) $131.62           (a) $174.35         (a) $310.37
                                                  (b)  $28.30         (b) $ 86.62           (b) $147.35         (b) $310.37
       Developing Growth                          (a)  $97.30         (a) $128.65           (a) $169.42         (a) $300.75
                                                  (b)  $27.30         (b) $ 83.65           (b) $142.42         (b) $300.75
       Lord Abbett Growth and Income              (a)  $92.49         (a) $114.24           (a) $145.43         (a) $253.08
                                                  (b)  $22.49         (b) $ 69.24           (b) $118.43         (b) $253.08
- ------------------------------------------------------------------------------------------------------------------------------------

General American Capital Company
Managed by Conning Asset
Management Company
       Money Market                               (a)  $87.31         (a) $98.54            (a) $119.02         (a) $199.08
                                                  (b)  $17.31         (b) $53.54            (b) $ 92.02         (b) $199.08
- ------------------------------------------------------------------------------------------------------------------------------------
<FN>
Explanation of Fee Table

1.   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.

2.   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.

3.   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.

4.   Since May 1, 1996,  Cova Financial  Services Life  Insurance  Company (Cova
     Life),  an affiliate of First Cova,  has been  reimbursing  the  investment
     portfolios  of Cova Series Trust for all operating  expenses  (exclusive of
     the  management  fees) in excess of  approximately  .10%.  Beginning May 1,
     1999, Cova will discontinue this  reimbursement  arrangement for the Select
     Equity, Small Cap Stock and International Equity Portfolios. Therefore, the
     amounts  shown above under "Other  Expenses"  have been restated to reflect
     the actual  expenses for these  Portfolios  for the year ended December 31,
     1998.  Also  beginning May 1, 1999,  Cova will reimburse the Mid-Cap Value,
     Large Cap Research  and  Developing  Growth  Portfolios  for all  operating
     expenses  (exclusive  of the  management  fees) in excess of  approximately
     .30%,  instead  of .10%.  This  change  is  reflected  above  under  "Other
     Expenses" for these three Portfolios. Absent the expense reimbursement, the
     percentages  shown for total annual  portfolio  expenses for the year ended
     December 31, 1998 would have been .86% for the Quality Bond Portfolio, .94%
     for the Large Cap Stock Portfolio,  .93% for the Bond Debenture  Portfolio,
     1.68% for the Mid-Cap  Value  Portfolio,  1.95% for the Large Cap  Research
     Portfolio and 1.70% for the Developing Growth Portfolio.

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

THERE IS AN ACCUMULATION UNIT VALUE HISTORY  (CONDENSED  FINANCIAL  INFORMATION)
CONTAINED IN APPENDIX A.
</FN>
</TABLE>

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 an income to
you, in the form of annuity payments,  beginning on a designated date that is 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 11
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, in part, 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  interest  and  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 under "Other Information."

ANNUITY PAYMENTS (THE INCOME PHASE)

Annuity Date

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.

We ask you to choose your annuity date when you purchase the  contract.  You can
change it 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

You will receive annuity payments during the income phase.  In general, 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.

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 investment rate, your annuity
payments will increase.  Similarly,  if the actual  investment rate is less than
3%, your annuity payments will decrease.

Annuity  payments  are made  monthly  unless you have less than  $2,000 to apply
toward a payment  and you have not made a purchase  payment in 3 years.  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.

Annuity Options

You can choose among income plans. We call them annuity  options.  We ask you to
choose an annuity  option when you purchase the  contract.  You can change it at
any time before the annuity date with 30 days notice to us. 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.

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.

PURCHASE

Purchase Payments

A  purchase  payment  is the money you give us to  invest in the  contract.  The
minimum  we will  accept is $5,000  when the  contract  is  purchased  as a non-
qualified  contract.  If you  are  purchasing  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 purchase
payment  we accept  is $1  million  without  our  prior  approval.  You can make
additional purchase payments of $500 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  allocation requirement for the fixed  account  and for each  investment
portfolio.

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.

Free Look

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.

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 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.

INVESTMENT OPTIONS

The contract offers 11 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

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.

Telephone  Transfers.  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 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 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 or the fixed  account,  (or the  amount
required to  complete  your  program,  if less) in order to  participate  in the
Dollar  Cost  Averaging  Program.  Currently,  First  Cova does not  charge  for
participating 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.
First Cova may, from time to time,  offer other dollar cost  averaging  programs
which may have terms different from those described above.

Automatic Rebalancing Program

Once your money has been allocated to 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. Currently,  First Cova does not charge for participating in the Automatic
Rebalancing  Program. 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 have chosen to have
     your holdings rebalanced  quarterly,  on the first day of the next quarter,
     First Cova will 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
affected  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.

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  fund  expenses  have been  deducted.  This  charge  is for 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
fund  expenses  have been  deducted.  This  charge,  together  with the contract
maintenance  charge  (see  below)  is  for  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,  unless the
purchase payment was made more than 7 years ago, the charge is:

<TABLE>
<CAPTION>

              Years Since
                Payment           Charge
                 <S>               <C>
                   1                7%
                   2                6%
                   3                5%
                   4                4%
                   5                3%
                   6                2%
                   7                1%
                   8+               0%
</TABLE>

After First Cova has had a purchase payment for 7 years, there is no charge when
you  withdraw  that  purchase  payment.  First Cova does not assess a withdrawal
charge on earnings  withdrawn  from the  contract.  Earnings  are defined as the
value in your contract minus the remaining  purchase  payments in your contract.
The withdrawal order for calculating the withdrawal charge is shown below.

     *    10% of purchase payments free.

     *    Remaining  purchase payments that are over 7 years old and not subject
          to a withdrawal charge.

     *    Earnings in the contract free.

     *    Remaining  purchase  payments  that are less  than 7 years old and are
          subject to a withdrawal charge.

For purposes of calculating the withdrawal charge,  slightly different rules may
apply to Section 1035 exchanges.

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 if
sufficient, or from the amount withdrawn.

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

NOTE:  For tax purposes, earnings are considered to come out first.


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.

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 an  additional  discussion  regarding  taxes in the  Statement  of
Additional Information.

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 a trust holding the contract as
an agent for a natural person), 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) for life or a period not exceeding life expectancy;

     (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 you
are  considered  the  owner of the  shares,  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  without  being  considered  the owner of the
shares. 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 shares 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.

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.

You can only make withdrawals during the accumulation phase.

When you make a complete  withdrawal you will receive the withdrawal  value. The
withdrawal  value  is 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 "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 or if smaller,  the remaining  withdrawal value.  First Cova requires
that after a partial withdrawal is made you keep at least $500 in your contract.

When you make a withdrawal, the amount of the death benefit may be reduced.  See
"Death Benefits."

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

Systematic Withdrawal Program

The Systematic  Withdrawal  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 and tax penalties may apply to Systematic Withdrawals.

Suspension of Payments or Transfers

First Cova may be required to suspend or postpone  payments for  withdrawals  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.

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.

For periods  starting prior to the date the contracts  were first  offered,  the
performance  will be based on the historical  performance  of the  corresponding
investment  portfolios  for the  periods  commencing  from the date on which the
particular investment portfolio was made available through the Separate Account.
In addition, for certain investment portfolios, performance may be shown for the
period  commencing  from the inception date of the investment  portfolio.  These
figures should not be interpreted  to reflect actual  historical  performance of
the Separate Account.

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.

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.


For contracts purchased on or after December 30, 1999, your death benefit is the
Annual Step-Up Option. If you bought your contract before December 30, 1999, you
received the Seven Year Step-Up Option. On your next contract  anniversary after
December 30, 1999, you can elect the Annual Step-Up Option for contracts  issued
prior to December  30,  1999.  If you do not make an  election on such  contract
anniversary, your death benefit will remain the Seven Year Step-Up Option.

The death  benefits are described  below.  If you have a joint owner,  the death
benefit is  determined  based on the age of the oldest joint owner and the death
benefit is payable on the death of the first joint owner.

ANNUAL STEP-UP OPTION FOR CONTRACTS ISSUED ON OR AFTER DECEMBER 30, 1999

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

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

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

3.   The greatest adjusted contract value (GACV) (as explained below).

The GACV is evaluated at each contract  anniversary  prior to the date of you or
your joint owner's  death,  and on each day a purchase  payment or withdrawal is
made. On the contract anniversary, if the current contract value is greater that
the GACV, the GACV will be increased to the current value of your contract. If a
purchase  payment is made, the amount of the purchase  payment will increase the
GACV. If a withdrawal is made, the GACV will be reduced by the amount  withdrawn
(and any associated  withdrawal  charges)  divided by the value of your contract
immediately  before the withdrawal  multiplied by the GACV immediately  prior to
the withdrawal.  The following  example  describes the effect of a withdrawal on
the GACV:

Example:

Assumed facts for example:

$10,000 current GACV

$8,000 contract value

$5,000 total purchase payments, less any prior withdrawals and associated
withdrawal charges

$2,100 partial withdrawal ($2,000 withdrawal + $100 withdrawal charge)

New GACV = $10,000 - [($2,100  $8,000) X $10,000]

which results in the current GACV of $10,000 being reduced by $2,625

The new GACV is $7,375.

The contract value immediately  after the withdrawal is $5,900,  which is $8,000
less the $2,000 withdrawal and the $100 withdrawal charge.

The death benefit  immediately  after the withdrawal is the greatest of purchase
payments less  withdrawals  and withdrawal  charges ($5,000 minus $2,100) or the
contract value ($5,900) or the GACV ($7,375).

The death benefit is therefore $7,375.

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

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

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

3.   The greatest adjusted contract value (GACV) (as explained below).

The GACV is evaluated at each  contract  anniversary  on or before your, or your
joint owner's,  80th birthday,  and on each day a purchase payment or withdrawal
is made. On the contract  anniversary  on or before your, or your joint owner's,
80th birthday,  if the current contract value is greater than the GACV, the GACV
will be increased to the current value of your contract.  If a purchase  payment
is made,  the  amount of the  purchase  payment  will  increase  the GACV.  If a
withdrawal is made, the example above explains the effect of a withdrawal on the
GACV.

ANNUAL STEP-UP OPTION FOR CONTRACTS ISSUED PRIOR TO DECEMBER 30, 1999

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

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

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

3.   The greatest adjusted contract value (GACV) (as explained below).

The GACV is  initially  the death  benefit  determined  as of the day First Cova
receives notice that you have elected this death benefit option.  This figure is
based on your existing death benefit as defined in your contract,  Option C (not
as defined in the  endorsement  for this option).  The GACV is then evaluated at
each subsequent  contract  anniversary prior to your or your joint owner's death
and on each  subsequent  day a purchase  payment or  withdrawal  is made. On the
contract  anniversary,  if the current  contract value is greater than the GACV,
the GACV will be increased to the current value of your contract.  If a purchase
payment is made, the amount of the purchase payment will increase the GACV. If a
withdrawal is made,  the GACV will be reduced by the amount  withdrawn  (and any
associated withdrawal charges) divided by the value of your contract immediately
before  the  withdrawal   multiplied  by  the  GACV  immediately  prior  to  the
withdrawal.  The example above under Death Benefit  Option A explains the effect
of a withdrawal on the GACV under this death benefit option.

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

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

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

3.   The greatest adjusted contract value (GACV) (as explained below).

The GACV is  initially  the death  benefit  determined  as of the day First Cova
receives notice that you have elected this death benefit option.  This figure is
based on your existing death benefit as defined in your contract,  Option C (not
as defined in the  endorsement  for this option).  The GACV is then evaluated at
each  subsequent  contract  anniversary on or before your or your joint owner's,
80th birthday,  and on each  subsequent day a purchase  payment or withdrawal is
made. On the contract anniversary on or before your or your joint owner's,  80th
birthday,  if the current contract value is greater than the GACV, the GACV will
be increased to the current  value of your  contract.  If a purchase  payment is
made, the amount of the purchase payment will increase the GACV. If a withdrawal
is made,  the GACV will be reduced by the amount  withdrawn  (and any associated
withdrawal charges) divided by the value of your contract immediately before the
withdrawal,  multiplied by the GACV  immediately  prior to the  withdrawal.  The
example above under Death  Benefit  Option A explains the effect of a withdrawal
on the GACV under this death benefit option.

SEVEN YEAR STEP-UP OPTION FOR CONTRACTS ISSUED PRIOR TO DECEMBER 30, 1999


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 greatest 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.

Payment  under an annuity  option  may only be elected  during the 60 day period
beginning with the date First Cova receives  proof of death.  If First Cova does
not receive an election  during such time,  it will make a single sum payment to
the beneficiary at the end of the 60 day period.

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.

OTHER INFORMATION

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 (Cova Life),  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.

On August 26,  1999,  it was  announced  that The  Metropolitan  Life  Insurance
Company would  purchase the ultimate  parent of General  American Life Insurance
Company,  the  parent  company  of Cova  Life.  Metropolitan  Life is one of the
country's oldest and most financially sound life insurance organizations.

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

YEAR 2000

First Cova has developed and initiated plans to assure that its computer systems
will  function  properly in the year 2000 and later  years.  These  efforts have
included receiving assurances from outside service providers that their computer
systems will also function properly in this context. Included within these plans
are the  computer  systems  of the  advisers  and  sub-advisers  of the  various
investment portfolios underlying the Separate Account.

The total cost of  implementing  these plans is not  expected to have a material
effect on First Cova's financial  position or results of operations.  First Cova
believes  that it has taken all  reasonable  steps to  address  these  potential
problems.  There can be no  guarantee,  however,  that the steps  taken  will be
adequate to avoid any adverse impact.

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 Separate
Account is divided into sub-accounts.

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 interest and 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 (this may be a taxable event).  The  beneficiary  becomes
the owner when a death  benefit is payable.  When this  occurs,  some  ownership
rights may be limited.

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.

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
     Calculation of Performance Information
     Federal Tax Status
     Annuity Provisions
     Financial Statements


<TABLE>
<CAPTION>
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.

                                               Period             Period                  Period
                                             Ended 9/30/99     Ended 12/31/98        Ended 12/31/97
                                              (unaudited)
- ----------------------------------------------------------------------------------------------------
Cova Series Trust
Managed by J.P. Morgan
Investment Management Inc.
Select Equity Sub-Account
<S>                                             <C>             <C>                   <C>
     Beginning of Period                       $16.99          $14.05                 $11.76
     End of Period                              16.30           16.99                  14.05
     Number of Accum. Units Outstanding       138,623           5,207                  1,321
Small Cap Stock Sub-Account
     Beginning of Period                       $12.58          $13.49                 $10.92
     End of Period                              13.32           12.58                  13.49
     Number of Accum. Units Outstanding        62,947           2,679                    530
International Equity Sub-Account
     Beginning of Period                       $12.89          $11.46                 $11.14
     End of Period                              13.85           12.89                  11.46
     Number of Accum. Units Outstanding       157,491           6,954                  3,836
Quality Bond Sub-Account
     Beginning of Period                       $11.91          $11.16                 $10.45
     End of Period                              11.61           11.91                  11.16
     Number of Accum. Units Outstanding        66,046           5,759                  2,068
Large Cap Stock Sub-Account
     Beginning of Period                       $19.43          $14.89                 $12.40
     End of Period                              20.19           19.43                  14.89
     Number of Accum. Units Outstanding       261,332           6,695                  2,807
- -------------------------------------------------------------------------------------------------------------------
Managed by Lord, Abbett & Co.
Bond Debenture Sub-Account
     Beginning of Period                       $13.50          $12.88                 $11.74
     End of Period                              13.30           13.50                  12.88
     Number of Accum. Units Outstanding       225,659          11,913                  8,928
- -------------------------------------------------------------------------------------------------------------------

Mid-Cap Value Sub-Account
     Beginning of Period                       $10.44          $11.05                  N/A
     End of Period                              10.65           10.44
     Number of Accum. Units Outstanding        47,389           1,487
- -------------------------------------------------------------------------------------------------------------------
Large Cap Research Sub-Account
     Beginning of Period                       $11.83          $10.95                  N/A
     End of Period                              12.79           11.83
     Number of Accum. Units Outstanding        89,834           2,713
- -------------------------------------------------------------------------------------------------------------------
Developing Growth Sub-Account
     Beginning of Period                       $11.07          $10.19                  N/A
     End of Period                              11.96           11.07
     Number of Accum. Units Outstanding        35,864             167
- -------------------------------------------------------------------------------------------------------------------

General American Capital Company
Money Market Sub-Account
     Beginning of Period                       $11.11          $11.11                  N/A
     End of Period                              11.41           11.11
     Number of Accum. Units Outstanding           100           2,161

<FN>
*    The  accumulation  unit values shown above for the  beginning of the period
     reflect the date these accumulation units first invested in the Cova Series
     Trust investment portfolios 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),   Mid-Cap  Value
     (3/4/98), Large Cap Research (3/3/98) and Developing Growth (11/23/98). The
     General  American  Capital  Company  Money  Market  Sub-Account   commenced
     investment operations on December 28, 1998.
</FN>
</TABLE>

<TABLE>
<CAPTION>
APPENDIX B
PERFORMANCE INFORMATION

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

Note:  The figures  below present  investment  performance  information  for the
periods ended September 30, 1999.  While these numbers  represent the returns as
of that date,  they do not represent  performance  information of the portfolios
since that date.  Performance  information  for the periods after  September 30,
1999 may be different than the numbers shown below.

PART 1 - SEPARATE ACCOUNT PERFORMANCE

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. All of these portfolios began
operations  before  December 31, 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,  the contract  maintenance  charge, the fees
     and  expenses of the  investment  portfolio,  and  assumes  that you make a
     withdrawal at the end of the period and therefore the withdrawal  charge is
     reflected.

*    Column B presents  performance  figures  for the  accumulation  units which
     reflect  the  insurance  charges  as well as the fees and  expenses  of the
     investment portfolio.

The  inception  dates shown below  reflect the dates the Separate  Account first
invested in the  Portfolio.  The total return  figures are not annualized if the
sub-account was in existence for less than one year.

Part 1 Cova Series Trust
Average Annual Total Return for the period ended 9/30/99
- -------------------------------------------------------------------------------------------------------------------------------
                                                                                    Accumulation Unit Performance
                                                                       Column A                                Column B
                                                                  (reflects all charges                   (reflects insurance
                                                                     and portfolio                            charges and
                                                                       expenses)                           portfolio expenses)
                                      Separate Account
                                      Inception Date                            since                                   since
Portfolio                             in Portfolio                  1 yr      inception                     1 yr      inception
- ------------------------------------------------------------------------------------------------------------------------------------
<S>                                    <C>                          <C>         <C>                          <C>        <C>
   Select Equity                       3/11/97                       9.86%      12.02%                      16.27%      13.61%
   Small Cap Stock                     3/17/97                      15.06%       6.41%                      21.48%       8.13%
   International Equity                3/11/97                      21.07%       7.19%                      27.49%       8.88%
   Quality Bond                        5/15/97                      -9.43%       2.60%                      -3.03%       4.54%
   Large Cap Stock                     3/11/97                      20.82%      19.57%                      27.25%      21.03%
   Bond Debenture                      5/15/97                      -3.26%       3.51%                       3.15%       5.38%
   Mid-Cap Value                       3/04/98                       8.57%      -6.52%                      14.99%      -2.29%
   Large Cap Research                  3/03/98                      22.63%       6.37%                      29.06%      10.33%
   Developing Growth                  11/23/98                        --        10.22%                        --        17.33%
- ------------------------------------------------------------------------------------------------------------------------------------
</TABLE>

<TABLE>
<CAPTION>
PART 1 General American Capital Company Money Market Fund
Average Annual Total Return for the period ended 9/30/99:

- ------------------------------------------------------------------------------------------------------------------------------------
                                                                                    Accumulation Unit Performance
                                                                       Column A                                Column B
                                                                  (reflects all charges                    (reflects insurance
                                                                      and portfolio                            charges and
                                                                       expenses)                           portfolio expenses)
- ------------------------------------------------------------------------------------------------------------------------------------
                                      Separate Account
                                      Inception Date                1 yr        since                       1 yr        since
Portfolio                             in Portfolio                            inception                               inception
- -----------------------------------------------------------------------------------------------------------------------------------
<S>                                   <C>                            <C>        <C>                         <C>           <C>
Money Market                          12/28/98                        --        -4.35%                       --          2.75%
</TABLE>


<TABLE>
<CAPTION>
PART 2 - HISTORICAL FUND PERFORMANCE

Shares of the General  American  Capital  Company Money Market Fund were offered
under the contract on May 1, 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  affects  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,  the contract  maintenance  charge, the fees
     and  expenses of the  investment  portfolio,  and  assumes  that you make a
     withdrawal at the end of the period and therefore the withdrawal  charge is
     reflected.

*    Column C presents  performance  figures  for the  accumulation  units which
     reflect  the  insurance  charges  as well as the fees and  expenses  of the
     Portfolio.

Part 2 Cova Series Trust
Average Annual Total Return for the period ended 9/30/99:
- ------------------------------------------------------------------------------------------------------------------------------------
                                                                                          Accumulation Unit Performance
                                                                                  Column B                     Column C
                                                                             (reflects all charges         (reflects insurance
                                               Fund Performance                 and portfolio                 charges and
                                                   Column A                       expenses)                portfolio expenses)
- ------------------------------------------------------------------------------------------------------------------------------------
                          Portfolio
                          Inception                        since                        since                           since
Portfolio                 Date              1 yr          inception        1 yr        inception        1 yr           inception
- ------------------------------------------------------------------------------------------------------------------------------------

<S>                        <C> <C>          <C>            <C>             <C>            <C>           <C>            <C>
   Select Equity           5/1/96           17.87%         16.70%           9.86%         14.03%        16.27%         15.08%
   Small Cap Stock         5/1/96           23.11%          8.68%          15.06%          5.95%        21.48%          7.17%
   International Equity    5/1/96           29.28%         10.87%          21.07%          8.14%        27.49%          9.31%
   Quality Bond            5/1/96           -1.63%          6.23%          -9.43%          3.49%        -3.03%          4.78%
   Large Cap Stock         5/1/96           29.08%         24.53%          20.82%         21.89%        27.25%         22.81%
   Bond Debenture          5/1/96            4.66%          9.91%          -3.26%          7.19%         3.15%          8.38%
   Mid-Cap Value           8/20/97          16.60%          4.34%           8.57%          0.86%        14.99%          3.04%
   Large Cap Research      8/20/97          30.85%         13.74%          22.63%         10.33%        29.06%         12.32%
   Developing Growth       8/20/97          37.67%         10.24%          29.34%          6.78%        35.74%          8.84%
- ------------------------------------------------------------------------------------------------------------------------------------
</TABLE>

<TABLE>
<CAPTION>
Part 2 General American Capital Company Money Market Fund
Average Annual Total Return for the period ended 9/30/99
- ------------------------------------------------------------------------------------------------------------------------------------
                                                                                         Accumulation Unit Performance
                                                                                 Column B                         Column C
                                                                            (reflects all charges             (reflects insurance
                                                Fund Performance               and portfolio                     charges and
                                                   Column A                      expenses)                     portfolio expenses)
- ------------------------------------------------------------------------------------------------------------------------------------
                          Portfolio
                          Inception
Portfolio                 Date            1 yr      5 yrs   10 yrs       1 yr      5 yrs    10 yrs       1 yr      5 yrs   10 yrs
- ------------------------------------------------------------------------------------------------------------------------------------
<S>                       <C>  <C>         <C>       <C>    <C>         <C>       <C>       <C>        <C>        <C>      <C>
    Money Market          10/1/87         5.12%     5.57%   5.44%       -2.75%     -0.43%    3.94%       3.65%     4.17%    4.04%
- ------------------------------------------------------------------------------------------------------------------------------------
</TABLE>




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


                                  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
December 30, 1999, 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 (__/99)                                      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
                              800-343-8496


CNY-1023(5/99)    Policy Form Series CNY-672      21-VARI-NY (5/99)

                                   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  DECEMBER  30,  1999  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 DECEMBER 30, 1999.


                               TABLE OF CONTENTS




                                                                Page


COMPANY

EXPERTS

LEGAL  OPINIONS

DISTRIBUTION

CALCULATION OF 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
Death Benefits
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.

On August 26,  1999,  it was  announced  that The  Metropolitan  Life  Insurance
Company would  purchase the ultimate  parent of General  American Life Insurance
Company,  the  parent  company  of Cova  Life.  Metropolitan  Life is one of the
country's oldest and most financially sound life insurance organizations.

                                    EXPERTS

The statutory statements of admitted assets, liabilities,  and capital stock and
surplus  of the  Company  as of  December  31,  1998 and 1997,  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, 1998,  and the
statement of assets and  liabilities of the Separate  Account as of December 31,
1998, and the related  statement of operations for the year then ended,  and the
statements of changes in net assets for the year then ended and the statement of
changes in net assets for the period from  commencement  of  operations  through
December 31, 1997,  have been  included  herein in reliance  upon the reports of
KPMG LLP, independent certified public accountants,  appearing elsewhere herein,
and upon the authority of said firm as experts in accounting and auditing.

                                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.

You 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 your 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 Select  Equity,  Small Cap Stock,  Large Cap  Stock,  International  Equity,
Quality Bond and Bond  Debenture  Portfolios of Cova Series Trust were available
under the contract  starting  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.  For purposes of this rule,  contracts  received in a
Section 1035  exchange  will be  considered  issued in the year of the exchange.
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 AND TRANSFER OF OWNERSHIP

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

DEATH BENEFITS

Any death benefits paid under the Contract are taxable to the  beneficiary.  The
rules governing the taxation of payments from an annuity contract,  as discussed
above,  generally  apply to the payment of death  benefits and depend on whether
the death benefits are paid as a lump sum or as annuity  payments.  Estate taxes
may also apply.

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);  or  d)  hardship  withdrawals.  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.

With  respect  to (d)  above,  if the  series of  substantially  equal  periodic
payments is modified  before the later of your  attaining  age 59 1/2 or 5 years
from the date of the first  periodic  payment,  then the tax for the year of the
modification  is  increased  by an amount equal to the tax which would have been
imposed (the 10% penalty tax) but for the  exception,  plus interest for the tax
years in which the exception was used.

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  taxable  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).

With  respect  to (c)  above,  if the  series of  substantially  equal  periodic
payments is modified  before the later of your  attaining  age 59 1/2 or 5 years
from the date of the first  periodic  payment,  then the tax for the year of the
modification  is  increased  by an amount equal to the tax which would have been
imposed (the 10% penalty tax) but for the  exception,  plus interest for the tax
years in which the exception was used.

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

                              ANNUITY PROVISIONS

VARIABLE  ANNUITY

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

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

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

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

FIXED  ANNUITY

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

ANNUITY  UNIT

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

NET  INVESTMENT  FACTOR

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

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

     (b)  the  Accumulation  Unit  value  as of the  close  of  the  immediately
          preceding Valuation Period.

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

MORTALITY  AND  EXPENSE  GUARANTEE

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

                             FINANCIAL STATEMENTS

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


FIRST COVA VARIABLE ANNUITY ACCOUNT ONE
Statement of Assets and Liabilities
June 30, 1999
(Unaudited)


<TABLE>
<CAPTION>
Assets:
    Investments:
      Cova Series Trust (Trust):
<S>                                                    <C>                                   <C>                         <C>
         Lord Abbett Growth and Income Portfolio       22,720 shares at a net asset value of $21.791180 per share        $ 495,097
         Bond Debenture Portfolio                      18,794 shares at a net asset value of $12.007691 per share          225,668
         Developing Growth Portfolio                    2,922 shares at a net asset value of $12.276121 per share           35,865
         Large Cap Research Portfolio                   6,884 shares at a net asset value of $13.050142 per share           89,837
         Mid-Cap Value Portfolio                        4,347 shares at a net asset value of $10.901244 per share           47,391
         Quality Bond Portfolio                         6,190 shares at a net asset value of $10.670452 per share           66,049
         Small Cap Stock Portfolio                      4,924 shares at a net asset value of $12.783032 per share           62,949
         Large Cap Stock Portfolio                     14,165 shares at a net asset value of $18.449313 per share          261,342
         Select Equity Portfolio                        9,740 shares at a net asset value of $14.233562 per share          138,628
         International Equity Portfolio                11,488 shares at a net asset value of $13.710082 per share          157,497
      General American Capital Company (GACC):
         Money Market Fund                                  5 shares at a net asset value of $19.971255 per share              106
                                                                                                                      ------------
             Total assets                                                                                             $  1,580,429
                                                                                                                      ============
</TABLE>
<TABLE>
<CAPTION>

Liabilities:
<S>                                                                                                                           <C>
    Trust Lord Abbett Growth and Income                                                                                       $ 19
    Trust Bond Debenture                                                                                                         9
    Trust Developing Growth                                                                                                      1
    Trust Large Cap Research                                                                                                     3
    Trust Mid-Cap Value                                                                                                          2
    Trust Quality Bond                                                                                                           3
    Trust Small Cap Stock                                                                                                        2
    Trust Large Cap Stock                                                                                                       10
    Trust Select Equity                                                                                                          5
    Trust International Equity                                                                                                   6
    GACC Money Market                                                                                                            6
                                                                                                                      ------------
             Total liabilities                                                                                                $ 66
                                                                                                                      ============
</TABLE>
<TABLE>
<CAPTION>

Net Assets:
    Accumulation units:
<S>                                                     <C>                                  <C>                         <C>
      Trust Lord Abbett Growth and Income               13,811 accumulation units at         $35.846306 per unit         $ 495,078
      Trust Bond Debenture                              16,970 accumulation units at         $13.297243 per unit           225,659
      Trust Developing Growth                            2,998 accumulation units at         $11.961510 per unit            35,864
      Trust Large Cap Research                           7,026 accumulation units at         $12.785300 per unit            89,834
      Trust Mid-Cap Value                                4,448 accumulation units at         $10.653132 per unit            47,389
      Trust Quality Bond                                 5,689 accumulation units at         $11.609210 per unit            66,046
      Trust Small Cap Stock                              4,725 accumulation units at         $13.321805 per unit            62,947
      Trust Large Cap Stock                             12,942 accumulation units at         $20.192583 per unit           261,332
      Trust Select Equity                                8,506 accumulation units at         $16.297840 per unit           138,623
      Trust International Equity                        11,369 accumulation units at         $13.853303 per unit           157,491
      GACC Money Market                                      9 accumulation units at         $11.411979 per unit               100
                                                                                                                      ------------
             Net assets                                                                                                $ 1,580,363
                                                                                                                      ============
</TABLE>


See accompanying notes to financial statements.



<PAGE>

FIRST COVA VARIABLE  ANNUITY  ACCOUNT ONE
Statement of  Operations
Nine months ended September 30, 1999
(Unaudited)



<TABLE>
<CAPTION>
                                                                                       Trust
                                          ------------------------------------------------------------------------------------------
                                            Lord Abbett                                Large                                Small
                                            Growth and      Bond       Developing       Cap        Mid-Cap     Quality       Cap
                                           Income (1)      Debenture    Growth       Research       Value       Bond        Stock
                                          -------------  -----------  -----------   -----------  -----------  ---------   ----------

Income:
<S>                                     <C>                  <C>           <C>           <C>            <C>     <C>           <C>
    Dividends                           $            -        3,910            -           103           53        722          169
                                          -------------  -----------  -----------   -----------  -----------  ---------   ----------

Expenses:
    Mortality and expense risk                   4,040        1,819          182           528          316        620          474
    Administrative fee                             485          218           22            63           38         75           57
                                          -------------  -----------  -----------   -----------  -----------  ---------   ----------
         Total expenses                          4,525        2,037          204           591          354        695          531
                                          -------------  -----------  -----------   -----------  -----------  ---------   ----------

         Net investment income (loss)           (4,525)       1,873         (204)         (488)        (301)        27         (362)
                                          -------------  -----------  -----------   -----------  -----------  ---------   ----------

Net realized gain (loss) on investments:
    Realized gain (loss) on sale of fund
      shares                                     1,574           34           28            78           18        103           18
    Realized gain distributions                      -        1,267            -             -            -        361            -
                                          -------------  -----------  -----------   -----------  -----------  ---------   ----------
         Net realized gain (loss)                1,574        1,301           28            78           18        464           18
                                          -------------  -----------  -----------   -----------  -----------  ---------   ----------

Change in unrealized appreciation                1,734       (6,609)       1,300         4,327        1,139     (2,221)       4,376
                                          -------------  -----------  -----------   -----------  -----------  ---------   ----------

         Net increase (decrease) in net
           assets from operations       $       (1,217)      (3,435)       1,124         3,917          856     (1,730)       4,032
                                          =============  ===========  ===========   ===========  ===========  =========   ==========

</TABLE>

(1)   Sub account commenced operations January 8, 1999



<PAGE>

FIRST COVA VARIABLE ANNUITY ACCOUNT ONE
Statement of Operations
Nine months ended September 30, 1999
(Unaudited)



<TABLE>
<CAPTION>
                                                             Trust                         GACC         Lord Abbett
                                          --------------------------------------------  ------------  ----------------
                                              Large                                                      Growth
                                               Cap          Select        International   Money            and
                                              Stock         Equity          Equity        Market       Income (2)         Total
                                          --------------  ------------   -------------  ------------  -------------   -------------

<S>                                     <C>                    <C>              <C>             <C>         <C>             <C>
Income:
    Dividends                           $           311           369             724             -              -           6,361
                                          --------------  ------------   -------------  ------------  -------------   -------------

Expenses:
    Mortality and expense risk                    1,958         1,232           1,187           214             87          12,657
    Administrative fee                              235           148             142            26             10           1,519
                                          --------------  ------------   -------------  ------------  -------------   -------------
         Total expenses                           2,193         1,380           1,329           240             97          14,176
                                          --------------  ------------   -------------  ------------  -------------   -------------

         Net investment income (loss)            (1,882)       (1,011)           (605)         (240)           (97)         (7,815)
                                          --------------  ------------   -------------  ------------  -------------   -------------

Net realized gain (loss) on investments:
    Realized gain (loss) on sale of fund
      shares                                        635           163             134           845         16,931          20,561
    Realized gain distributions                   6,787        12,513           1,936             -              -          22,864
                                          --------------  ------------   -------------  ------------  -------------   -------------
         Net realized gain (loss)                 7,422        12,676           2,070           845         16,931          43,425
                                          --------------  ------------   -------------  ------------  -------------   -------------

Change in unrealized appreciation                (1,706)      (19,118)          8,026            (6)        (2,381)        (11,139)
                                          --------------  ------------   -------------  ------------  -------------   -------------

         Net increase (decrease) in net
           assets from operations       $         3,834        (7,453)          9,491           599         14,453          24,471
                                          ==============  ============   =============  ============  =============   =============

</TABLE>

(2)   Sub account ceased operations on January 8, 1999


See accompanying notes to financial statements.



<PAGE>

FIRST COVA VARIABLE ANNUITY ACCOUNT ONE
Statement of Changes in Net Assets
Nine months ended September 30, 1999
(Unaudited)



<TABLE>
<CAPTION>
                                                                                       Trust
                                          --------------------------------------------------------------------------------------
                                            Lord Abbett                                Large                             Small
                                            Growth and       Bond        Developing     Cap       Mid-Cap     Quality     Cap
                                            Income (1)      Debenture    Growth       Research    Value       Bond       Stock
                                          --------------  ------------------------   ---------------------  ---------  ---------



Increase (decrease) in net assets
    from operations:
<S>                                     <C>                  <C>           <C>         <C>         <C>        <C>        <C>
      Net investment income (loss)      $        (4,525)       1,873         (204)       (488)       (301)        27       (362)
      Net realized gain (loss)                    1,574        1,301           28          78          18        464         18
      Change in unrealized appreciation           1,734       (6,609)       1,300       4,327       1,139     (2,221)     4,376
         Net increase (decrease) from
                                          --------------  -----------  -----------   ---------  ----------  ---------  ---------
           operations                            (1,217)      (3,435)       1,124       3,917         856     (1,730)     4,032
                                          --------------  -----------  -----------   ---------  ----------  ---------  ---------

Contract transactions:
    Cova payments                                     -            -            -           -           -          -          -
    Cova redemptions                                  -            -            -           -           -          -          -
    Payments received from contract
      owners                                     90,778       41,228       12,849      42,395       9,150          -      3,822
    Transfers between sub-accounts
      (including fixed account), net            408,464       29,470       20,041      11,465      21,874      2,316     21,414
    Transfers for contract benefits and
      terminations                               (2,947)      (2,387)           6         (21)        (12)    (3,152)       (30)
         Net increase (decrease) in net
           assets from contract
                                          --------------  -----------  -----------   ---------  ----------  ---------  ---------
           transactions                         496,295       68,311       32,896      53,839      31,012       (836)    25,206
                                          --------------  -----------  -----------   ---------  ----------  ---------  ---------

         Net increase (decrease) in net
           assets                               495,078       64,876       34,020      57,756      31,868     (2,566)    29,238

Net assets at beginning of period                     -      160,783        1,844      32,078      15,521     68,612     33,709
                                          --------------  -----------  -----------   ---------  ----------  ---------  ---------
Net assets as end of period             $       495,078      225,659       35,864      89,834      47,389     66,046     62,947
                                          ==============  ===========  ===========   =========  ==========  =========  =========


</TABLE>
(1)   Sub-account commenced operations on January 8, 1999.



<PAGE>

FIRST COVA VARIABLE ANNUITY ACCOUNT ONE
Statement of Changes in Net Assets
Nine months ended September 30, 1999
(Unaudited)



<TABLE>
<CAPTION>
                                                           Trust                          GACC         Lord Abbett
                                          -----------------------------------------  --------------  ----------------
                                             Large                                                      Growth
                                              Cap         Select       International     Money           and
                                             Stock        Equity         Equity          Market        Income (2)         Total
                                          ------------  -----------   -------------  --------------  -------------   -------------



Increase (decrease) in net assets
    from operations:
<S>                                     <C>                <C>             <C>                 <C>     <C>              <C>
      Net investment income (loss)      $      (1,882)      (1,011)           (605)           (240)           (97)         (7,815)
      Net realized gain (loss)                  7,422       12,676           2,070             845         16,931          43,425
      Change in unrealized appreciation        (1,706)     (19,118)          8,026              (6)        (2,381)        (11,139)
         Net increase (decrease) from
                                          ------------  -----------   -------------  --------------  -------------   -------------
           operations                           3,834       (7,453)          9,491             599         14,453          24,471
                                          ------------  -----------   -------------  --------------  -------------   -------------

Contract transactions:
    Cova payments                                   -            -               -             100              -             100
    Cova redemptions                                -            -               -               -              -               -
    Payments received from contract
      owners                                   77,295       20,000          13,209               -          1,382         312,108
    Transfers between sub-accounts
      (including fixed account), net           53,200       37,802          45,649         (24,607)      (328,602)        298,486
    Transfers for contract benefits and
      terminations                             (3,079)        (176)           (509)              -              9         (12,298)

         Net increase (decrease) in net
           assets from contract           ------------  -----------   -------------  --------------  -------------   -------------
           transactions                       127,416       57,626          58,349         (24,507)      (327,211)        598,396
                                          ------------  -----------   -------------  --------------  -------------   -------------

         Net increase (decrease) in net
           assets                             131,250       50,173          67,840         (23,908)      (312,758)        622,867

Net assets at beginning of period             130,082       88,450          89,651          24,008        312,758         957,496
                                          ------------  -----------   -------------  --------------  -------------   -------------
Net assets as end of period             $     261,332      138,623         157,491             100              -       1,580,363
                                          ============  ===========   =============  ==============  =============   =============


</TABLE>
(2)   Sub-account ceased operations on January 8, 1999.


See accompanying notes to financial statements.


<PAGE>

FIRST COVA VARIABLE ANNUITY ACCOUNT ONE
Statement of Changes in Net Assets
Year Ended December 31, 1998




<TABLE>
<CAPTION>
                                                                                      Trust
                                          ------------------------------------------------------------------------------------------
                                                                         Large                                  Small       Large
                                              Bond        Developing      Cap        Mid-Cap      Quality        Cap         Cap
                                            Debenture      Growth      Research       Value         Bond        Stock       Stock
                                          --------------------------  -----------   ----------   ----------   ----------  ----------

Increase (decrease) in net assets
    from operations:
<S>                                     <C>                   <C>         <C>          <C>          <C>          <C>        <C>
      Net investment income (loss)      $       2,046            (1)        (171)         (96)         671         (203)       (887)
      Net realized gain (loss)                  1,566             -            3           (4)          64          432         907
      Change in unrealized appreciation         2,573           121        2,958           87        2,940           91      22,305
         Net increase (decrease) from
                                          ------------  ------------  -----------   ----------   ----------   ----------  ----------
           operations                           6,185           120        2,790          (13)       3,675          320      22,325
                                          ------------  ------------  -----------   ----------   ----------   ----------  ----------

Contract transactions:
    Cova payments                                   -             -            -            -            -            -           -
    Cova redemptions                                -             -            -            -            -            -           -
    Payments received from contract
      owners                                   25,475             -       28,039       14,334       34,865        9,652      35,989
    Transfers between sub-accounts
      (including fixed account), net           16,036         1,724        1,249        1,200        8,993       16,587      31,944
    Transfers for contract benefits and
      terminations                             (1,924)            -            -            -       (1,989)           4      (1,975)

         Net increase (decrease) in net
           assets from contract           ------------  ------------  -----------   ----------   ----------   ----------  ----------
            transactions                       39,587         1,724       29,288       15,534       41,869       26,243      65,958
                                          ------------  ------------  -----------   ----------   ----------   ----------  ----------

         Net increase (decrease) in net
           assets                              45,772         1,844       32,078       15,521       45,544       26,563      88,283

Net assets at beginning of period             115,011             -            -            -       23,068        7,146      41,799
                                          ------------  ------------  -----------   ----------   ----------   ----------  ----------
Net assets as end of period             $     160,783         1,844       32,078       15,521       68,612       33,709     130,082
                                          ============  ============  ===========   ==========   ==========   ==========  ==========

</TABLE>



<PAGE>

FIRST COVA VARIABLE ANNUITY ACCOUNT ONE
Statement of Changes in Net Assets
Year Ended December 31, 1998




<TABLE>
<CAPTION>
                                                             Trust            GACC         Lord Abbett
                                          -----------------------------   -------------  ----------------
                                                                                             Growth
                                              Select       International      Money           and
                                              Equity         Equity          Market          Income          Total
                                          --------------  -------------   -------------  --------------  -------------



Increase (decrease) in net assets
    from operations:
<S>                                     <C>                     <C>             <C>            <C>            <C>
      Net investment income (loss)      $          (527)           205              (3)          1,159          2,193
      Net realized gain (loss)                    2,516             42               -          14,754         20,280
      Change in unrealized appreciation           9,506          7,092              11          10,125         57,809
         Net increase (decrease) from
                                          --------------  -------------   -------------  --------------  -------------
           operations                            11,495          7,339               8          26,038         80,282
                                          --------------  -------------   -------------  --------------  -------------

Contract transactions:
    Cova payments                                     -              -               -               -              -
    Cova redemptions                                  -              -               -               -              -
    Payments received from contract
      owners                                     39,613         16,232          24,000          66,977        295,176
    Transfers between sub-accounts
      (including fixed account), net             18,967         22,607               -          50,718        170,025
    Transfers for contract benefits and
      terminations                                 (191)          (501)              -          (2,035)        (8,611)
         Net increase (decrease) in net
           assets from contract
                                          --------------  -------------   -------------  --------------  -------------
           transactions                          58,389         38,338          24,000         115,660        456,590
                                          --------------  -------------   -------------  --------------  -------------

         Net increase (decrease) in net
           assets                                69,884         45,677          24,008         141,698        536,872

Net assets at beginning of period                18,566         43,974               -         171,060        420,624
                                          --------------  -------------   -------------  --------------  -------------
Net assets as end of period             $        88,450         89,651          24,008         312,758        957,496
                                          ==============  =============   =============  ==============  =============

</TABLE>

See accompanying notes to financial statements.



<PAGE>

FIRST COVA VARIABLE ANNUITY ACCOUNT ONE
Notes to Financial Statements
September 30, 1999
(Unaudited)


(1)    ORGANIZATION
       First Cova Variable Annuity Account One (the Separate Account), a unit
       investment trust registered under the Investment Company Act of 1940 as
       amended, was established by First Cova Life Insurance Company (Cova) and
       exists in accordance with the regulations of the New York Department of
       Insurance. The Separate Account is a funding vehicle for variable annuity
       contracts issued by Cova.

       The Separate Account is divided into sub-accounts with the assets of each
       sub-account invested in corresponding portfolios of the following
       investment companies. Each investment company is a diversified, open-end,
       management investment company registered under the Investment Company Act
       of 1940 as amended. The sub-accounts available for investment may vary
       between variable annuity contracts offered for sale by Cova.

           Cova Series Trust (Trust)                           10 portfolios
           General American Capital Company (GACC)              1 portfolio

       On January 8, 1999, the Lord Abbett Series Fund, Inc. Lord Abbett Growth
       and Income sub-account ceased operations and its assets were transferred
       to the Cova Series Trust Lord Abbett Growth and Income sub-account which
       commenced operations on January 8, 1999. The asset transfer was made in
       accordance with a substitution order issued by the Securities and
       Exchange Commission.


(2)    SIGNIFICANT ACCOUNTING POLICIES
       (A)  INVESTMENT VALUATION
               Investments made in the portfolios of the investment companies
               are valued at the reported net asset value of such portfolios,
               which value their investment securities at fair value. The
               average cost method is used to compute the realized gains and
               losses on the sale of portfolio shares owned by the sub-accounts.
               Income from dividends and gains from realized capital gain
               distributions are recorded on the ex-distribution date.

       (B)  REINVESTMENT OF DISTRIBUTIONS
               With the exception of the GACC Money Market Fund, dividends and
               gains from realized gain distributions are reinvested in
               additional shares of the portfolio.

               GACC follows the Federal income tax practice known as consent
               dividending, whereby substantially all of its net investment
               income and realized capital gains are deemed to pass through to
               the Separate Account. As a result, GACC does not distribute
               dividends and realized capital gains. During December of each
               year, the accumulated net investment income and realized capital
               gains of the GACC Money Market Fund are allocated to the Separate
               Account by increasing the cost basis and recognizing a gain in
               the Separate Account.

       (C)  FEDERAL INCOME TAXES
               The operations of the Separate Account are included in the
               federal income tax return of Cova which is taxed as a Life
               Insurance Company under the provisions of the Internal Revenue
               Code (IRC). Under current IRC provisions, Cova believes it will
               be treated as the owner of the Separate Account assets for
               federal income tax purposes and does not expect to incur federal
               income taxes on the earnings of the Separate Account to the
               extent the earnings are credited to the variable annuity
               contracts. Based on this, no charge has been made to the Separate
               Account for federal income taxes. A charge may be made in future
               years for any federal income taxes that would be attributable to
               the variable annuity contracts.



<PAGE>

FIRST COVA VARIABLE ANNUITY ACCOUNT ONE
Notes to Financial Statements (Continued)
September 30, 1999
(Unaudited)


(3)    SEPARATE ACCOUNT EXPENSES
       Cova deducts a daily charge from the net assets of each Separate Account
       sub-account equivalent to an annual rate of 1.25% for the assumption of
       mortality and expense risks and 0.15% for administrative expenses. 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. The administrative fees cover the cost of
       establishing and maintaining the variable annuity contracts and the
       Separate Account.


(4)    CONTRACT FEES
       There are no deductions made from purchase payments for sales fees at the
       time a variable annuity contract is purchased. However, if all or a
       portion of the contract value is withdrawn, a withdrawal fee may be
       assessed and deducted from the contract value or payment to the contract
       owner. 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 payments withdrawn in the third, fourth and
       fifth years and 3% of the purchase payments withdrawn in the sixth and
       seventh years. After the first contract anniversary, provided the
       contract value exceeds $5,000, the contract owner may make one withdrawal
       each contract year of up to 10% of the aggregate purchase payments (on
       deposit for more than one year) without incurring a surrender fee. There
       were no surrender fees deducted during the nine months ending September
       30, 1999.


       An annual contract maintenance fee of $30 is imposed on all variable
       annuity contracts with contract values less than $50,000 on their
       anniversary. This fee covers the cost of contract administration for the
       previous year and is prorated between the Separate Account sub-accounts
       and the fixed rate account 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 the available
       sub-accounts and the fixed rate account. 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, may be deducted from the contract
       value. Transfers made in a dollar cost averaging program are not subject
       to the transfer fee.

       During the nine months ending September 30, 1999, contract maintenance
       and transfer fees of $340 were deducted.

       Currently, Cova advances any premium taxes due at the time purchase
       payments are made and then deducts premium taxes at the time annuity
       payments begin. Cova reserves the right to deduct premium taxes when
       incurred.



<PAGE>

FIRST COVA VARIABLE ANNUITY ACCOUNT ONE
Notes to Financial Statements
September 30, 1999
(Unaudited)


<TABLE>
<CAPTION>
(5)    COST BASIS OF INVESTMENTS
       The cost basis of each sub-account's investment follows:


<S>                                                    <C>
       Trust Lord Abbett Growth and Income             $ 493,363
       Trust Bond Debenture                              229,658
       Trust Developing Growth                            34,444
       Trust Large Cap Research                           82,552
       Trust Mid-Cap Value                                46,165
       Trust Quality Bond                                 65,229
       Trust Small Cap Stock                              58,179
       Trust Large Cap Stock                             240,341
       Trust Select Equity                               147,138
       Trust International Equity                        144,344
       GACC Money Market                                     101
                                                 ----------------
                                                     $ 1,541,514
                                                 ================

</TABLE>



<PAGE>

FIRST COVA VARIABLE ANNUITY ACCOUNT ONE
Notes to Financial Statements
September 30, 1999
(Unaudited)


<TABLE>
<CAPTION>
(6)   UNIT FAIR VALUE
      A summary of accumulation unit values, net assets, total return and
      expense ratios for each sub-account follows:


                                       Commenced                 Accumulation Unit Value              Net Assets (in thousands)
                                                    ---------------------------------------    -------------------------------------
                                      Operations      9/30/99       12/31/98     12/31/97        9/30/99      12/31/98     12/31/97
                                      -----------   ------------   -----------  -----------    ----------  ------------   ----------

<S>                                       <C>      <C>              <C>          <C>           <C>                 <C>           <C>
Trust Lord Abbett Growth and Income        1/8/99  $  35.846306                                $     495
Trust Bond Debenture                      5/15/97     13.297243     13.496763    12.882042           226           161           115
Trust Developing Growth                  11/23/98     11.961510     11.068002                         36             2
Trust Large Cap Research                   3/3/98     12.785300     11.825475                         90            32
Trust Mid-Cap Value                        3/4/98     10.653132     10.437999                         47            16
Trust Quality Bond                        5/15/97     11.609210     11.914486    11.155130            66            69            23
Trust Small Cap Stock                     3/17/97     13.321805     12.583415    13.492111            63            34             7
Trust Large Cap Stock                     3/11/97     20.192583     19.428714    14.889594           261           130            42
Trust Select Equity                       3/11/97     16.297840     16.987197    14.053502           139            88            19
Trust International Equity                3/11/97     13.853303     12.891430    11.462941           157            90            44
GACC Money Market                        12/28/98     11.411979     11.109941                          -            24

</TABLE>
<TABLE>
<CAPTION>


                                       Commenced                   Total Return*                    As a % of Average Net Assets**
                                                    ---------------------------------------    -------------------------------------
                                      Operations      1999           1998         1997           1999          1998           1997
                                      -----------   ------------   -----------  -----------    ----------  ------------   ----------


<S>                                      <C>           <C>           <C>          <C>            <C>           <C>           <C>
Trust Lord Abbett Growth and Income        1/8/99      -0.16%                                    1.40%
Trust Bond Debenture                      5/15/97      -1.48%         4.77%        9.71%         1.40%         1.40%         1.40%
Trust Developing Growth                  11/23/98       8.07%         8.57%                      1.40%         1.40%
Trust Large Cap Research                   3/3/98       8.12%         8.01%                      1.40%         1.40%
Trust Mid-Cap Value                        3/4/98       2.06%        -5.54%                      1.40%         1.40%
Trust Quality Bond                        5/15/97      -2.56%         6.81%        6.79%         1.40%         1.40%         1.40%
Trust Small Cap Stock                     3/17/97       5.87%        -6.74%       23.53%         1.40%         1.40%         1.40%
Trust Large Cap Stock                     3/11/97       3.93%        30.49%       20.08%         1.40%         1.40%         1.40%
Trust Select Equity                       3/11/97      -4.06%        20.88%       19.47%         1.40%         1.40%         1.40%
Trust International Equity                3/11/97       7.46%        12.46%        2.87%         1.40%         1.40%         1.40%
GACC Money Market                        12/28/98       2.72%                                    1.40%




*     The total return for sub-accounts that commenced operations during the period is not annualized.
**    The expense ratio for sub-accounts that commenced operations during the period is annualized.
</TABLE>



<PAGE>

FIRST COVA VARIABLE ANNUITY ACCOUNT ONE
Notes to Financial Statements
September 30, 1999
(Unaudited)


<TABLE>
<CAPTION>
(7)    REALIZED GAIN (LOSS) AND CHANGE IN UNREALIZED APPRECIATION
       The realized gain (loss) on the sale of fund shares and the change in
       unrealized appreciation for each sub-account during the nine months
       ending September 30, 1999 and the year ending December 31, 1998 follows:

                                                                                              Realized Gain (Loss)
                                                                      ------------------------------------------------------------
                                                                           Aggregate           Aggregate Cost
                                                       Year or          Proceeds from Sales    of Fund Shares         Realized
                                                        Period          of Fund Shares            Redeemed           Gain (Loss)
                                                      ----------      -------------------    ------------------    ---------------
<S>                                                     <C>                  <C>                   <C>                <C>
       Trust Lord Abbett Growth and Income              1999                 $ 42,765              $ 41,191           $ 1,574
                                                        1998                        -                     -                 -

       Trust Bond Debenture                             1999                    3,271                 3,237                34
                                                        1998                    3,263                 3,243                20

       Trust Developing Growth                          1999                    3,471                 3,443                28
                                                        1998                        1                     1                 -

       Trust Large Cap Research                         1999                      813                   735                78
                                                        1998                      206                   203                 3

       Trust Mid-Cap Value                              1999                      295                   277                18
                                                        1998                      105                   109                (4)

       Trust Quality Bond                               1999                    3,847                 3,744               103
                                                        1998                    2,573                 2,509                64

       Trust Small Cap Stock                            1999                      616                   598                18
                                                        1998                      205                   216               (11)

       Trust Large Cap Stock                            1999                    4,335                 3,700               635
                                                        1998                    2,908                 2,698               210

       Trust Select Equity                              1999                    1,889                 1,726               163
                                                        1998                      759                   722                37

       Trust International Equity                       1999                    1,720                 1,586               134
                                                        1998                    1,440                 1,412                28

       GACC Money Market                                1999                   24,743                23,898               845
                                                        1998                        -                     -                 -

       Lord Abbett Growth and Income                    1999                  330,371               313,440            16,931
                                                        1998                    3,648                 3,636                12
</TABLE>



<PAGE>

FIRST COVA VARIABLE ANNUITY ACCOUNT ONE
Notes to Financial Statements
September 30, 1999
(Unaudited)


<TABLE>
<CAPTION>
(7)    REALIZED GAIN (LOSS) AND CHANGE IN UNREALIZED APPRECIATION, CONTINUED:

                                                                                     Unrealized Appreciation (Depreciation)
                                                                      ------------------------------------------------------------
                                                                         Appreciation           Appreciation
                                                       Year or          (Depreciation)         (Depreciation)
                                                        Period           End of Period        Beginning of Period      Change
                                                      ----------      -------------------    ---------------------   -------------


<S>                                                     <C>                   <C>                    <C>               <C>
       Trust Lord Abbett Growth and Income              1999                  $ 1,734                   $ -            $ 1,734
                                                        1998

       Trust Bond Debenture                             1999                   (3,990)                2,619             (6,609)
                                                        1998                    2,619                    46              2,573

       Trust Developing Growth                          1999                    1,421                   121              1,300
                                                        1998                      121                     -                121

       Trust Large Cap Research                         1999                    7,285                 2,958              4,327
                                                        1998                    2,958                     -              2,958

       Trust Mid-Cap Value                              1999                    1,226                    87              1,139
                                                        1998                       87                     -                 87

       Trust Quality Bond                               1999                      820                 3,041             (2,221)
                                                        1998                    3,041                   101              2,940

       Trust Small Cap Stock                            1999                    4,770                   394              4,376
                                                        1998                      394                   303                 91

       Trust Large Cap Stock                            1999                   20,001                21,707             (1,706)
                                                        1998                   21,707                  (598)            22,305

       Trust Select Equity                              1999                   (8,510)               10,608            (19,118)
                                                        1998                   10,608                 1,102              9,506

       Trust International Equity                       1999                   13,153                 5,127              8,026
                                                        1998                    5,127                (1,965)             7,092

       GACC Money Market                                1999                        5                    11                 (6)
                                                        1998                       11                     -                 11

       Lord Abbett Growth and Income                    1999                        -                 2,381             (2,381)
                                                        1998                    2,381                (7,744)            10,125

</TABLE>



<PAGE>

FIRST COVA VARIABLE ANNUITY ACCOUNT ONE
Notes to Financial Statements
September 30, 1999
(Unaudited)


<TABLE>
<CAPTION>
(8)    UNIT TRANSACTIONS
       The change in the number of units for each sub-account follows:


                                                                                          Trust
                                           -----------------------------------------------------------------------------------------
                                             Lord Abbett                                  Large                              Small
                                            Growth and        Bond        Developing       Cap        Mid-Cap     Quality     Cap
                                            Income (1)      Debenture      Growth       Research      Value       Bond       Stock
                                           -------------  ------------  ------------   -----------  ----------  ---------  ---------

<S>                                             <C>           <C>            <C>           <C>         <C>        <C>         <C>
Accumulation units:
      Unit balance at 12/31/97                       -         8,928             -             -           -      2,068         530

        Cova contributions                           -             -             -             -           -          -           -
        Cova redemptions                             -             -             -             -           -          -           -
        Contract units sold                          -         1,929             -         2,602       1,370      3,068         711
        Contract units transferred, net              -         1,205           167           111         117        794       1,439
        Contract units redeemed                      -          (149)            -             -           -       (171)         (1)
                                          -------------  ------------  ------------   -----------  ----------  ---------  ----------
      Unit balance at 12/31/98                       -        11,913           167         2,713       1,487      5,759       2,679

        Cova contributions                           -             -             -             -           -          -           -
        Cova redemptions                             -             -             -             -           -          -           -
        Contract units purchased                 2,548         3,066         1,154         3,404         935          -         322
        Contract units transferred, net         11,321         2,167         1,677           911       2,027        200       1,727
        Contract units redeemed                    (58)         (176)            -            (2)         (1)      (270)         (3)
                                          -------------  ------------  ------------   -----------  ----------  ---------  ----------
      Unit balance at 9/30/99                   13,811        16,970         2,998         7,026       4,448      5,689       4,725
                                          =============  ============  ============   ===========  ==========  =========  ==========


(1)    Sub-account commenced operations on January 8, 1999.
</TABLE>




<PAGE>

FIRST COVA VARIABLE ANNUITY ACCOUNT ONE
Notes to Financial Statements
September 30, 1999
(Unaudited)


<TABLE>
<CAPTION>
(8)    UNIT TRANSACTIONS, CONTINUED:



                                                              Trust                           GACC        Lord Abbett
                                           --------------------------------------------  --------------  -------------
                                               Large                                                        Growth
                                                Cap           Select       International     Money            and
                                               Stock          Equity         Equity          Market       Income (2)
                                           -------------  --------------  -------------  --------------  -------------



Accumulation units:
<S>                                              <C>             <C>            <C>             <C>            <C>
       Unit balance at 12/31/97                   2,807           1,321          3,836               -          5,547

         Cova contributions                           -               -              -               -              -
         Cova redemptions                             -               -              -               -              -
         Contract units sold                      2,093           2,639          1,307           2,161          2,036
         Contract units transferred, net          1,930           1,260          1,863               -          1,600
         Contract units redeemed                   (135)            (13)           (52)              -            (71)
                                           -------------  --------------  -------------  --------------  -------------
       Unit balance at 12/31/98                   6,695           5,207          6,954           2,161          9,112

         Cova contributions                           -               -              -               9              -
         Cova redemptions                             -               -              -               -              -
         Contract units purchased                 3,821           1,160          1,031               -             63
         Contract units transferred, net          2,577           2,149          3,422               -         (9,152)
         Contract units redeemed                   (151)            (10)           (38)         (2,161)           (23)
                                           -------------  --------------  -------------  --------------  -------------
       Unit balance at 9/30/99                   12,942           8,506         11,369               9              -
                                           =============  ==============  =============  ==============  =============


(2)    Sub-account ceased operations on January 8, 1999.
</TABLE>





                               FIRST COVA VARIABLE
                               ANNUITY ACCOUNT ONE

                              Financial Statements

                           December 31, 1998 and 1997

                   (With Independent Auditors' Report Thereon)



                          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, Developing Growth, Large Cap Research, Mid-Cap Value,
     Quality Bond, Small Cap Stock, Large Cap Stock, Select Equity, and
     International Equity sub-accounts (investment options within the Cova
     Series Trust), the Growth and Income sub-account (investment option within
     the Lord Abbett Series Fund, Inc.), and the Money Market sub-account
     (investment option within the General American Capital Company) of First
     Cova Variable Annuity Account One of First Cova Life Insurance Company (the
     Separate Account), as of December 31, 1998, and the related statement of
     operations for the year then ended, and statement of changes in net assets
     for the year then ended, and the period from commencement of operations
     through December 31, 1997. These financial statements are the
     responsibility of the Separate Account's management. Our responsibility is
     to express an opinion on these financial statements based on our audits.

     We conducted our audits in accordance with generally accepted auditing
     standards. Those standards require that we plan and perform the audit to
     obtain reasonable assurance about whether the financial statements are free
     of material misstatement. An audit includes examining, on a test basis,
     evidence supporting the amounts and disclosures in the financial
     statements. Our procedures included confirmation of securities owned as of
     December 31, 1998, 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 audits provide a reasonable basis for our
     opinion.

     In our opinion, the financial statements 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, 1998, and the results of their operations, and
     the changes in their net assets for each of the periods presented, in
     conformity with generally accepted accounting principles.






     Chicago, Illinois
     March 1, 1999


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

                       Statement of Assets and Liabilities

                                December 31, 1998


<S>                                                                                                                <C>
Assets:
    Investments:
      Cova Series Trust (Trust):
        Bond Debenture Portfolio - 12,987 shares at a net asset value of $12.38 per share (cost:  $158,170)        $     160,789
        Developing Growth Portfolio - 164 shares at a net asset value of $11.24 per share (cost:  $1,723)                  1,844
        Large Cap Research Portfolio - 2,681 shares at a net asset value of $11.96 per share (cost:  $29,121)             32,079
        Mid-Cap Value Portfolio - 1,467 shares at a net asset value of $10.58 per share (cost:  $15,435)                  15,522
        Quality Bond Portfolio - 6,227 shares at a net asset value of $11.02 per share (cost:  $65,574)                   68,615
        Small Cap Stock Portfolio - 2,813 shares at a net asset value of $11.98 per share (cost:  $33,316)                33,710
        Large Cap Stock Portfolio - 7,181 shares at a net asset value of $18.12 per share (cost:  $108,380)              130,087
        Select Equity Portfolio - 5,502 shares at a net asset value of $16.08 per share (cost:  $77,845)                  88,453
        International Equity Portfolio - 6,973 shares at a net asset value of $12.86 per share (cost:  $84,527)           89,654
      Lord Abbett Series Fund, Inc. (Lord Abbett) Growth and Income Portfolio -
        15,147 shares at a net asset value of $20.65 per share (cost:  $310,389)                                         312,770
      General American Capital Company (GACC) Money Market Portfolio -
        1,247 shares at a net asset value of $19.25 per share (cost:  $24,000)                                            24,011
                                                                                                                      -----------

             Total assets                                                                                          $     957,534
                                                                                                                      ===========

Liabilities:
    Trust Bond Debenture                                                                                           $           6
    Trust Large Cap Research                                                                                                   1
    Trust Mid-Cap Value                                                                                                        1
    Trust Quality Bond                                                                                                         3
    Trust Small Cap Stock                                                                                                      1
    Trust Large Cap Stock                                                                                                      5
    Trust Select Equity                                                                                                        3
    Trust International Equity                                                                                                 3
    Lord Abbett Growth and Income                                                                                             12
    GACC Money Market                                                                                                          3
                                                                                                                      -----------

             Total liabilities                                                                                     $          38
                                                                                                                      ===========

Net assets:
    Trust Bond Debenture - 11,913 accumulation units at $13.496763 per unit                                        $     160,783
    Trust Developing Growth - 167 accumulation units at $11.068002 per unit                                                1,844
    Trust Large Cap Research - 2,713 accumulation units at $11.825475 per unit                                            32,078
    Trust Mid-Cap Value - 1,487 accumulation units at $10.437999 per unit                                                 15,521
    Trust Quality Bond - 5,759 accumulation units at $11.914486 per unit                                                  68,612
    Trust Small Cap Stock - 2,679 accumulation units at $12.583415 per unit                                               33,709
    Trust Large Cap Stock - 6,695 accumulation units at $19.428714 per unit                                              130,082
    Trust Select Equity - 5,207 accumulation units at $16.987197 per unit                                                 88,450
    Trust International Equity - 6,954 accumulation units at $12.891430 per unit                                          89,651
    Lord Abbett Growth and Income - 9,112 accumulation units at $34.325420 per unit                                      312,758
    GACC Money Market - 2,161 accumulation units at $11.109941 per unit                                                   24,008
                                                                                                                      -----------

             Total net assets                                                                                      $     957,496
                                                                                                                      ===========

</TABLE>

See accompanying notes to financial statements.

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

                             Statement of Operations

                          Year ended December 31, 1998




                                                                                        TRUST
                                                     ----------------------------------------------------------------------------
                                                         Bond             Developing      Large Cap      Mid-Cap       Quality
                                                         Debenture          Growth        Research        Value         Bond
                                                     --------------   ---------------  ---------------  -----------   ---------
<S>                                                        <C>                 <C>             <C>            <C>          <C>
Income -
    dividends                                      $       3,976              --                48            13         1,502
                                                     --------------   ---------------  ---------------  -----------   ---------

Expenses:
    Mortality and expense risk fee                         1,723               1               196            97           742
    Administrative fee                                       207              --                23            12            89
                                                     --------------   ---------------  ---------------  -----------   ---------

             Total expenses                                1,930               1               219           109           831
                                                     --------------   ---------------  ---------------  -----------   ---------

             Net investment income (loss)                  2,046              (1)             (171)          (96)          671
                                                     --------------   ---------------  ---------------  -----------   ---------

Realized gain (loss) on investments:
    Realized gain (loss) on sale of
      fund shares                                             20              --                 3            (4)           64
    Realized gain distributions                            1,546              --                --            --            --
                                                     --------------   ---------------  ---------------  -----------   ---------

             Net realized gain (loss)                      1,566              --                 3            (4)           64
                                                     --------------   ---------------  ---------------  -----------   ---------

Change in unrealized appreciation
    during the year                                        2,573             121             2,958            87         2,940
                                                     --------------   ---------------  ---------------  -----------   ---------

Net increase (decrease) in net assets
    from operations                                $       6,185             120             2,790           (13)        3,675
                                                     ==============   ===============  ===============  ===========   =========

</TABLE>

See accompanying notes to financial statements.


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

                             Statement of Operations

                          Year ended December 31, 1998




                                                                           Trust
                                                     -------------------------------------------------------------
                                                          Small Cap      Large Cap     Select         International
                                                          Stock          Stock         Equity         Equity
                                                       ------------   --------------  ----------  ----------------
<S>                                                          <C>             <C>            <C>            <C>
Income -
    dividends                                      $          17             212            124          1,119
                                                       ------------   --------------  ----------  ----------------

Expenses:
    Mortality and expense risk fee                           196             981            581            816
    Administrative fee                                        24             118             70             98
                                                       ------------   --------------  ----------  ----------------

             Total expenses                                  220           1,099            651            914
                                                       ------------   --------------  ----------  ----------------

             Net investment income (loss)                   (203)           (887)          (527)           205
                                                       ------------   --------------  ----------  ----------------

Realized gain (loss) on investments:
    Realized gain (loss) on sale of
      fund shares                                            (11)            210             37             28
    Realized gain distributions                              443             697          2,479             14
                                                       ------------   --------------  ----------  ----------------

             Net realized gain (loss)                        432             907          2,516             42
                                                       ------------   --------------  ----------  ----------------

Change in unrealized appreciation
    during the year                                           91          22,305          9,506          7,092
                                                       ------------   --------------  ----------  ----------------

Net increase (decrease) in net assets
    from operations                                $         320          22,325         11,495          7,339
                                                       ============   ==============  ==========  ================

</TABLE>

See accompanying notes to financial statements.

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

                             Statement of Operations

                          Year ended December 31, 1998




                                                       LORD ABBETT       GACC
                                                    ---------------------------
                                                        Growth and       Money
                                                        Income           Market      Total
                                                    ---------------  ------------------------
<S>                                                       <C>              <C>         <C>
Income -
    dividends                                      $      4,585           --          11,596
                                                    ---------------  ----------   -----------

Expenses:
    Mortality and expense risk fee                        3,059            3           8,395
    Administrative fee                                      367           --           1,008
                                                    ---------------  ----------   -----------

             Total expenses                               3,426            3           9,403
                                                    ---------------  ----------   -----------

             Net investment income (loss)                 1,159           (3)          2,193
                                                    ---------------  ----------   -----------

Realized gain (loss) on investments:
    Realized gain (loss) on sale of
      fund shares                                            12           --             359
    Realized gain distributions                          14,742           --          19,921
                                                    ---------------  ----------   -----------

             Net realized gain (loss)                    14,754           --          20,280
                                                    ---------------  ----------   -----------

Change in unrealized appreciation
    during the year                                      10,125           11          57,809
                                                    ---------------  ----------   -----------

Net increase (decrease) in net assets
    from operations                                $     26,038            8          80,282
                                                    ===============  ==========   ===========

</TABLE>

See accompanying notes to financial statements.

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

                       Statement of Changes in Net Assets

                          Year ended December 31, 1998




                                                                                               TRUST
                                                 -----------------------------------------------------------------------------
                                                      Bond            Developing      Large Cap       Mid-Cap      Quality
                                                     Debenture        Growth          Research        Value         Bond
                                                 ---------------  ---------------  --------------  -------------  ----------
<S>                                            <C>                         <C>            <C>             <C>           <C>
Increase (decrease) in net assets from
   operations:
      Net investment income (loss)             $        2,046              (1)            (171)           (96)          671
      Net realized gain (loss)                          1,566              --                3             (4)           64
      Unrealized appreciation
        during the year                                 2,573             121            2,958             87         2,940
                                                 ---------------  ---------------  --------------  -------------  ----------

             Net increase (decrease)
               from operations                          6,185             120            2,790            (13)        3,675
                                                 ---------------  ---------------  --------------  -------------  ----------

Contract transactions:
    Payments received from contract
      owners                                           25,475              --           28,039         14,334        34,865
    Transfers between sub-accounts
      (including fixed account), net                   16,036           1,724            1,249          1,200         8,993
    Transfers for contract benefits
      and terminations                                 (1,924)             --               --             --        (1,989)
                                                 ---------------  ---------------  --------------  -------------  ----------

             Net increase in
               net assets from
               contract transactions                   39,587           1,724           29,288         15,534        41,869
                                                 ---------------  ---------------  --------------  -------------  ----------

             Net increase
               in net assets                           45,772           1,844           32,078         15,521        45,544

Net assets at beginning of period                     115,011              --               --             --        23,068
                                                 ---------------  ---------------  --------------  -------------  ----------

Net assets at end of period                    $      160,783           1,844           32,078         15,521        68,612
                                                 ===============  ===============  ==============  =============  ==========

</TABLE>

See accompanying notes to financial statements.

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

                       Statement of Changes in Net Assets

                          Year ended December 31, 1998





                                                 ---------------------------------------------------------------
                                                     Small Cap      Large Cap       Select       International
                                                      Stock           Stock         Equity          Equity
                                                 ---------------   --------------  ----------  -----------------
<S>                                            <C>                      <C>            <C>            <C>
Increase (decrease) in net assets from
   operations:
      Net investment income (loss)             $         (203)            (887)         (527)           205
      Net realized gain (loss)                            432              907         2,516             42
      Unrealized appreciation
        during the year                                    91           22,305         9,506          7,092
                                                 ---------------   --------------  ----------  -----------------

             Net increase (decrease)
               from operations                            320           22,325        11,495          7,339
                                                 ---------------   --------------  ----------  -----------------

Contract transactions:
    Payments received from contract
      owners                                            9,652           35,989        39,613         16,232
    Transfers between sub-accounts
      (including fixed account), net                   16,587           31,944        18,967         22,607
    Transfers for contract benefits
      and terminations                                      4           (1,975)         (191)          (501)
                                                 ---------------   --------------  ----------  -----------------

             Net increase in
               net assets from
               contract transactions                   26,243           65,958        58,389         38,338
                                                 ---------------   --------------  ----------  -----------------

             Net increase
               in net assets                           26,563           88,283        69,884         45,677

Net assets at beginning of period                       7,146           41,799        18,566         43,974
                                                 ---------------   --------------  ----------  -----------------

Net assets at end of period                    $       33,709          130,082        88,450         89,651
                                                 ===============   ==============  ==========  =================

</TABLE>

See accompanying notes to financial statements.

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

                       Statement of Changes in Net Assets

                          Year ended December 31, 1998




                                                       LORD ABBETT     GACC
                                                   ----------------  ----------
                                                       Growth and     Money
                                                       Income         Market        Total
                                                   ----------------  ----------  ------------
<S>                                                      <C>            <C>           <C>
Increase (decrease) in net assets from
   operations:
      Net investment income (loss)             $          1,159             (3)        2,193
      Net realized gain (loss)                           14,754             --        20,280
      Unrealized appreciation
        during the year                                  10,125             11        57,809
                                                   ----------------  ----------  ------------

             Net increase (decrease)
               from operations                           26,038              8        80,282
                                                   ----------------  ----------  ------------

Contract transactions:
    Payments received from contract
      owners                                             66,977         24,000       295,176
    Transfers between sub-accounts
      (including fixed account), net                     50,718             --       170,025
    Transfers for contract benefits
      and terminations                                   (2,035)            --        (8,611)
                                                   ----------------  ----------  ------------

             Net increase in
               net assets from
               contract transactions                    115,660         24,000       456,590
                                                   ----------------  ----------  ------------

             Net increase
               in net assets                            141,698         24,008       536,872

Net assets at beginning of period                       171,060             --       420,624
                                                   ----------------  ----------  ------------

Net assets at end of period                    $        312,758         24,008       957,496
                                                   ================  ==========  ============
</TABLE>

See accompanying notes to financial statements.

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

                       Statement of Changes in Net Assets

                         Period ended December 31, 1997


                                                                                           TRUST
                                                                 --------------------------------------------------------
                                                                     BOND         QUALITY      SMALL CAP     LARGE CAP
                                                                   Debenture        BOND        STOCK          STOCK
                                                                 --------------   ---------   -----------  --------------

<S>                                                            <C>                     <C>            <C>           <C>
Increase (decrease) in net assets from operations:
      Net investment income (loss)                             $        3,013          552            (2)           30
      Net realized gain (loss)                                             91           98             3         2,190
      Unrealized appreciation
        during the year                                                    46          101           303          (598)
                                                                 --------------   ---------   -----------  --------------

             Net increase (decrease)
               from operations                                          3,150          751           304         1,622
                                                                 --------------   ---------   -----------  --------------

Contract transactions:
    Payments received from contract
      owners                                                           89,575           --         5,151        14,027
    Transfers between sub-accounts
      (including fixed account), net                                     (381)        (350)           (9)         (341)
    Transfers for contract benefits
      and terminations                                                 22,667       22,667         1,700        26,491
                                                                 --------------   ---------   -----------  --------------

             Net increase in net assets
               from contract transactions                             111,861       22,317         6,842        40,177
                                                                 --------------   ---------   -----------  --------------

             Net increase in net assets                               115,011       23,068         7,146        41,799

Net assets at beginning of period                                          --           --            --            --
                                                                 --------------   ---------   -----------  --------------

Net assets at end of period                                    $      115,011       23,068         7,146        41,799
                                                                 ==============   =========   ===========  ==============
</TABLE>

See accompanying notes to financial statements.

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

                       Statement of Changes in Net Assets

                         Period ended December 31, 1997




                                                                          TRUST                     LORD ABBETT
                                                                 ------------------------------   ---------------
                                                                    SELECT      INTERNATIONAL       GROWTH AND
                                                                    EQUITY         EQUITY             INCOME         TOTAL
                                                                   ---------   ----------------   ---------------  -----------
<S>                                                            <C>                   <C>                <C>            <C>
Increase (decrease) in net assets from operations:
      Net investment income (loss)                             $          4             126              1,914          5,637
      Net realized gain (loss)                                           31             214             12,091         14,718
      Unrealized appreciation
        during the year                                               1,102          (1,965)            (7,744)        (8,755)
                                                                   ---------   ----------------   ---------------  -----------

             Net increase (decrease)
               from operations                                        1,137          (1,625)             6,261         11,600
                                                                   ---------   ----------------   ---------------  -----------

Contract transactions:
    Payments received from contract
      owners                                                         14,032          31,664            134,766        289,215
    Transfers between sub-accounts
      (including fixed account), net                                   (145)             52               (851)        (2,025)
    Transfers for contract benefits
      and terminations                                                3,542          13,883             30,884        121,834
                                                                   ---------   ----------------   ---------------  -----------

             Net increase in net assets
               from contract transactions                            17,429          45,599            164,799        409,024
                                                                   ---------   ----------------   ---------------  -----------

             Net increase in net assets                              18,566          43,974            171,060        420,624

Net assets at beginning of period                                        --              --                 --             --
                                                                   ---------   ----------------   ---------------  -----------

Net assets at end of period                                    $     18,566          43,974            171,060        420,624
                                                                   =========   ================   ===============  ===========
</TABLE>

See accompanying notes to financial statements.




                     FIRST COVA VARIABLE ANNUITY ACCOUNT ONE

                          Notes to Financial Statements

                           December 31, 1998 and 1997



  (1)   ORGANIZATION

        First Cova Variable Annuity Account One (the Separate Account), a unit
        investment trust registered under the Investment Company Act of 1940 as
        amended, was established by First Cova Life Insurance Company (Cova) and
        exists in accordance with the regulations of the New York Department of
        Insurance. The Separate Account is a funding vehicle for variable
        annuity contracts issued by Cova.

        The Separate Account is divided into sub-accounts with the assets of
        each sub-account invested in the corresponding portfolios of the
        following investment companies:

        Cova Series Trust (Trust)                           9 portfolios
        Lord Abbett Series Fund, Inc. (Lord Abbett)         1 portfolio
        General American Capital Company (GACC)             1 portfolio

        Each investment company is a diversified, open-end, management
        investment company registered under the Investment Company Act of 1940
        as amended. Not all sub-accounts are available for investment depending
        upon the terms of the variable annuity contracts offered for sale by
        Cova.

  (2)   SIGNIFICANT ACCOUNTING POLICIES

        (A)   INVESTMENT VALUATION

              Investments made in the portfolios of the investment companies are
              valued at the reported net asset value of such portfolios, which
              value their investment securities at fair value. The average cost
              method is used to compute the realized gains and losses on the
              sale of portfolio shares owned by the sub-accounts. Income from
              dividends and gains from realized gain distributions are recorded
              on the ex-distribution date.

        (B)   REINVESTMENT OF DISTRIBUTIONS

              With the exception of the GACC Money Market Fund, dividends and
              gains from realized gain distributions are reinvested in
              additional shares of the portfolio.

              GACC follows the federal income tax practice known as consent
              dividending, whereby substantially all of its net investment
              income and realized capital gains are deemed to pass through to
              the Separate Account. As a result, GACC does not distribute
              dividends and realized gains. During December of each year, the
              accumulated net investment income and realized capital gains of
              the GACC Money Market Fund are allocated to the Separate Account
              by increasing the cost basis and recognizing a capital gain in the
              Separate Account.

        (C)   FEDERAL INCOME TAXES

              The operations of the Separate Account are included in the federal
              income tax return of Cova, which is taxed as a Life Insurance
              Company under the provisions of the Internal Revenue Code (IRC).
              Under current IRC provisions, Cova believes it will be treated as
              the owner of the Separate Account assets for federal income tax
              purposes and does not expect to incur federal income taxes on the
              earnings of the Separate Account to the extent the earnings are
              credited to the variable annuity contracts. Based on this, no
              charge is being made currently to the Separate Account for federal
              income taxes. A charge may be made in future years for any federal
              income taxes that would be attributable to the contracts.

  (3)   SEPARATE ACCOUNT EXPENSES

        Cova deducts a daily charge from the net assets of the Separate Account
        equivalent to an annual rate of 1.25% for the assumption of mortality
        and expense risks and 0.15% for administrative expenses. 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. The administrative fees cover the cost of establishing
        and maintaining the variable annuity contracts and the Separate Account.

  (4)   CONTRACT FEES

        There are no deductions made from purchase payments for sales fees at
        the time a variable annuity contract is purchased. However, if all or a
        portion of the contract value is withdrawn, a withdrawal fee may be
        assessed and deducted from the contract value or payment to the contract
        owner. 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 payments withdrawn in the first and
        second years, 5% of the purchase payments withdrawn in the third,
        fourth, and fifth years, and 3% of the purchase payments withdrawn in
        the six and seventh years. After the first contract anniversary,
        provided the contract value exceeds $5000, the contract owner may make
        one withdrawal each contract year of up to 10% of the aggregate purchase
        payments (on deposit for more than one year) without incurring a
        surrender fee. There were no surrender fees deducted from the contract
        values in the Separate Account in 1998.

        An annual contract maintenance fee of $30 is imposed on all variable
        annuity contracts with contract values less than $50,000 on their policy
        anniversary. This fee covers the cost of contract administration for the
        previous year and is prorated between the sub-accounts and the fixed
        rate account to which the contract value is allocated. In 1998, contract
        maintenance fees of $117 were deducted from the contract values in the
        Separate Account.

        Subject to certain restrictions, the contract owner may transfer all or
        a part of the accumulated value of the contract among the available
        sub-accounts of the Separate Account and the fixed rate account offered
        by 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 amount
        transferred, will be deducted from the contract account value. Transfers
        made in the Dollar Cost Averaging program are not subject to the
        transfer fee. There were no transfer fees deducted from the contract
        values in the Separate Account in 1998.

        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. Cova reserves the right to deduct
        premium taxes when incurred.


                     FIRST COVA VARIABLE ANNUITY ACCOUNT ONE

                          Notes to Financial Statements

                           December 31, 1998 and 1997




  (5)   SUBSEQUENT EVENT

        On January 8, 1999, the Lord Abbett Growth and Income sub-account ceased
        operations and its assets were transferred to the Trust Lord Abbett
        Growth and Income sub-account which commenced operations on January 8,
        1999. The Trust Lord Abbett Growth and Income sub-account invests in the
        Trust Lord Abbett Growth and Income Portfolio which commenced operations
        on January 8, 1999. The Trust Lord Abbett Growth and Income Portfolio is
        managed by Lord Abbett who also manages the Lord Abbett Growth and
        Income Portfolio.


                     FIRST COVA VARIABLE ANNUITY ACCOUNT ONE

                          Notes to Financial Statements

                           December 31, 1998 and 1997




(6)    UNIT FAIR VALUES

<TABLE>
<CAPTION>
       A summary of accumulation unit values, net assets, performance returns,
       and expense ratios for each sub-account follows:





                                               Commenced           Accumulation Unit Value                Net Assets
                                                                -------------------------------   ----------------------------
                                              Operations             1998            1997             1998           1997
                                           ----------------     ---------------  --------------   -------------  -------------
<S>                                           <C>            <C>                     <C>               <C>            <C>
       Trust Bond Debenture                   5/15/97        $       13.496763       12.882042         160,783        115,001
       Trust Developing Growth                11/23/98               11.068002              --           1,844             --
       Trust Large Cap Research                3/3/98                11.825475              --          32,078             --
       Trust Mid-Cap Value                     3/4/98                10.437999              --          15,521             --
       Trust Quality Bond                     5/15/97                11.914486       11.155130          68,612         23,068
       Trust Small Cap Stock                  3/17/97                12.583415       13.492111          33,709          7,146
       Trust Large Cap Stock                  3/11/97                19.428714       14.889594         130,082         41,799
       Trust Select Equity                    3/11/97                16.987197       14.053502          88,450         18,566
       Trust International Equity             3/11/97                12.891430       11.462941          89,651         43,974
       Lord Abbett Growth and Income*         3/11/97                34.325420       30.837096         312,758        171,060
       GACC Money Market                      12/28/98               11.109941              --          24,008             --
                                           ================     ===============  ==============   =============  =============
</TABLE>

     * Sub-account ceased operations on January 8, 1999.
    ** Performance returns for sub-accounts that commenced operations during the
       year are not annualized. Expense ratios for sub-accounts that commenced
       operations during the year are annualized.


                     FIRST COVA VARIABLE ANNUITY ACCOUNT ONE

                          Notes to Financial Statements

                           December 31, 1998 and 1997




(6)    UNIT FAIR VALUES

<TABLE>
<CAPTION>
       A summary of accumulation unit values, net assets, performance returns,
       and expense ratios for each sub-account follows:

                                                                                                       SEPARATE
                                                                                                        ACCOUNT
                                                                                                      Expenses to
                                                                                 Total                to Average
                                                         Commenced             Return**              Net Assets**
                                                                         ----------------------  ----------------------
                                                                         ----------------------  ----------  ----------
                                                        Operations         1998        1997        1998        1997
                                                     ----------------    ---------   ----------  ----------  ----------
<S>                                                     <C>                 <C>           <C>         <C>         <C>
       Trust Bond Debenture                             5/15/97              4.77 %       9.71        1.40        1.40
       Trust Developing Growth                          11/23/98             8.57           --        1.40          --
       Trust Large Cap Research                          3/3/98              8.01           --        1.40          --
       Trust Mid-Cap Value                               3/4/98             (5.54)          --        1.40          --
       Trust Quality Bond                               5/15/97              6.81         6.79        1.40        1.40
       Trust Small Cap Stock                            3/17/97             (6.74)       23.53        1.40        1.40
       Trust Large Cap Stock                            3/11/97             30.49        20.08        1.40        1.40
       Trust Select Equity                              3/11/97             20.88        19.47        1.40        1.40
       Trust International Equity                       3/11/97             12.46         2.87        1.40        1.40
       Lord Abbett Growth and Income*                   3/11/97             11.31        14.18        1.40        1.40
       GACC Money Market                                12/28/98               --           --          --          --
                                                     ================    =========   ==========  ==========  ==========
</TABLE>

     * Sub-account ceased operations on January 8, 1999.
    ** Performance returns for sub-accounts that commenced operations during the
       year are not annualized. Expense ratios for sub-accounts that commenced
       operations during the year are annualized.


                     FIRST COVA VARIABLE ANNUITY ACCOUNT ONE

                          Notes to Financial Statements

                           December 31, 1998 and 1997




(7)    REALIZED GAIN (LOSS) AND CHANGE IN UNREALIZED APPRECIATION

<TABLE>
<CAPTION>
       The table below summarizes the realized gain (loss)
       on the sale of fund shares and the change in unrealized
       appreciation for each sub-account during the year.

                                                                              1998        1997
                                                                           -----------  ----------
<S>                                                                      <C>               <C>
       Realized gain (loss) on sale of fund shares:
         Trust Bond Debenture:
            Aggregate proceeds from sales of fund shares                 $      3,263      24,281
            Aggregate cost of fund shares redeemed                              3,243      24,204
                                                                           -----------  ----------

         Realized gain (loss)                                            $         20          77
                                                                           ===========  ==========

         Trust Developing Growth:
            Aggregate proceeds from sales of fund shares                 $          1          --
            Aggregate cost of fund shares redeemed                                  1          --
                                                                           -----------  ----------

         Realized gain (loss)                                            $         --          --
                                                                           ===========  ==========

         Trust Large Cap Research:
            Aggregate proceeds from sales of fund shares                 $        206          --
            Aggregate cost of fund shares redeemed                                203          --
                                                                           -----------  ----------

         Realized gain (loss)                                            $          3          --
                                                                           ===========  ==========

         Trust Mid-Cap Value:
            Aggregate proceeds from sales of fund shares                 $        105          --
            Aggregate cost of fund shares redeemed                                109          --
                                                                           -----------  ----------

         Realized gain (loss)                                            $         (4)         --
                                                                           ===========  ==========

         Trust Quality Bond:
            Aggregate proceeds from sales of fund shares                 $      2,573         172
            Aggregate cost of fund shares redeemed                              2,509         169
                                                                           -----------  ----------

         Realized gain (loss)                                            $         64           3
                                                                           ===========  ==========

         Trust Small Cap Stock:
            Aggregate proceeds from sales of fund shares                 $        205          17
            Aggregate cost of fund shares redeemed                                216          16
                                                                           -----------  ----------

         Realized gain (loss)                                            $        (11)          1
                                                                           ===========  ==========
</TABLE>

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

                          Notes to Financial Statements

                           December 31, 1998 and 1997




                                                                              1998        1997
                                                                           -----------  ----------
<S>                                                                      <C>               <C>
       Realized gain (loss) on sale of fund shares, continued:
         Trust Large Cap Stock:
            Aggregate proceeds from sales of fund shares                 $      2,908       1,700
            Aggregate cost of fund shares redeemed                              2,698       1,704
                                                                           -----------  ----------

         Realized gain (loss)                                            $        210          (4)
                                                                           ===========  ==========

         Trust Select Equity:
            Aggregate proceeds from sales of fund shares                 $        759       1,651
            Aggregate cost of fund shares redeemed                                722       1,650
                                                                           -----------  ----------

         Realized gain (loss)                                            $         37           1
                                                                           ===========  ==========

         Trust International Equity:
            Aggregate proceeds from sales of fund shares                 $      1,440      25,579
            Aggregate cost of fund shares redeemed                              1,412      25,395
                                                                           -----------  ----------

         Realized gain (loss)                                            $         28         184
                                                                           ===========  ==========

         Lord Abbett Growth and Income:
            Aggregate proceeds from sales of fund shares                 $      3,648      74,949
            Aggregate cost of fund shares redeemed                              3,636      73,502
                                                                           -----------  ----------

         Realized gain (loss)                                            $         12       1,447
                                                                           ===========  ==========

         GACC Money Market:
            Aggregate proceeds from sales of fund shares                 $         --          --
            Aggregate cost of fund shares redeemed                                 --          --
                                                                           -----------  ----------

         Realized gain (loss)                                            $         --          --
                                                                           ===========  ==========

       Unrealized appreciation (depreciation):
         Trust Bond Debenture:
            Appreciation (depreciation), end of period                   $      2,619          46
            Appreciation (depreciation), beginning of period                       46          --
                                                                           -----------  ----------

         Unrealized appreciation (depreciation)                          $      2,573          46
                                                                           ===========  ==========

         Trust Developing Growth:
            Appreciation (depreciation), end of period                   $        121          --
            Appreciation (depreciation), beginning of period                       --          --
                                                                           -----------  ----------

         Unrealized appreciation (depreciation)                          $        121          --
                                                                           ===========  ==========

                     FIRST COVA VARIABLE ANNUITY ACCOUNT ONE

                          Notes to Financial Statements

                           December 31, 1998 and 1997




                                                                              1998        1997
                                                                           -----------  ----------
       Unrealized appreciation (depreciation), continued:
         Trust Large Cap Research:
            Appreciation (depreciation), end of period                   $      2,958          --
            Appreciation (depreciation), beginning of period                       --          --
                                                                           -----------  ----------

         Unrealized appreciation (depreciation)                          $      2,958          --
                                                                           ===========  ==========

         Trust Mid-Cap Value:
            Appreciation (depreciation), end of period                   $         87          --
            Appreciation (depreciation), beginning of period                       --          --
                                                                           -----------  ----------

         Unrealized appreciation (depreciation)                          $         87          --
                                                                           ===========  ==========

         Trust Quality Bond:
            Appreciation (depreciation), end of period                   $      3,041         101
            Appreciation (depreciation), beginning of period                      101          --
                                                                           -----------  ----------

         Unrealized appreciation (depreciation)                          $      2,940         101
                                                                           ===========  ==========

         Trust Small Cap Stock:
            Appreciation (depreciation), end of period                   $        394         303
            Appreciation (depreciation), beginning of period                      303          --
                                                                           -----------  ----------

         Unrealized appreciation (depreciation)                          $         91         303
                                                                           ===========  ==========

         Trust Large Cap Stock:
            Appreciation (depreciation), end of period                   $     21,707        (598)
            Appreciation (depreciation), beginning of period                     (598)         --
                                                                           -----------  ----------

         Unrealized appreciation (depreciation)                          $     22,305        (598)
                                                                           ===========  ==========

         Trust Select Equity:
            Appreciation (depreciation), end of period                   $     10,608       1,102
            Appreciation (depreciation), beginning of period                    1,102          --
                                                                           -----------  ----------

         Unrealized appreciation (depreciation)                          $      9,506       1,102
                                                                           ===========  ==========

         Trust International Equity:
            Appreciation (depreciation), end of period                   $      5,127      (1,965)
            Appreciation (depreciation), beginning of period                   (1,965)         --
                                                                           -----------  ----------

         Unrealized appreciation (depreciation)                          $      7,092      (1,965)
                                                                           ===========  ==========

                     FIRST COVA VARIABLE ANNUITY ACCOUNT ONE

                          Notes to Financial Statements

                           December 31, 1998 and 1997




                                                                              1998        1997
                                                                           -----------  ----------
       Unrealized appreciation (depreciation), continued:
         Lord Abbett Growth and Income:
            Appreciation (depreciation), end of period                   $      2,381      (7,744)
            Appreciation (depreciation), beginning of period                   (7,744)         --
                                                                           -----------  ----------

         Unrealized appreciation (depreciation)                          $     10,125      (7,744)
                                                                           ===========  ==========

         GACC Money Market:
            Appreciation (depreciation), end of period                   $         11          --
            Appreciation (depreciation), beginning of period                       --          --
                                                                           -----------  ----------

         Unrealized appreciation (depreciation)                          $         11          --
                                                                           ===========  ==========
</TABLE>


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

                                                  Notes to Financial Statements

                                                   December 31, 1998 and 1997




(8)      UNIT TRANSACTIONS

         The change in the number of accumulation units is as follows:

                                                                                                    TRUST
                                                      --------------------------------------------------------------------------
                                                          Bond             Developing      Large Cap       Mid-Cap    Quality
                                                          Debenture        Growth          Research       Value         Bond
                                                      -------------------------------   ---------------------------  -----------
<S>                                                        <C>                <C>            <C>           <C>            <C>
         Unit balance at 12/31/96
           Contract units purchased                         7,125              --               --            --             --
           Contract units transferred, net                  1,831              --               --            --          2,100
           Contract units redeemed                            (28)             --               --            --            (32)
                                                      --------------  ---------------   -------------  ------------  -----------

         Unit balance at 12/31/97                           8,928              --               --            --          2,068
           Contract units purchased                         1,929              --            2,602         1,370          3,068
           Contract units transferred, net                  1,205             167              111           117            794
           Contract units redeemed                           (149)             --               --            --           (171)
                                                      --------------  ---------------   -------------  ------------  -----------

         Unit balance at 12/31/98                          11,913             167            2,713         1,487          5,759
                                                      ==============  ===============   =============  ============  ===========
</TABLE>

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

                          Notes to Financial Statements

                           December 31, 1998 and 1997




(8)      UNIT TRANSACTIONS

         The change in the number of accumulation units is as follows:

                                                                                                        LORD ABBETT      GACC
                                              ------------------------------------------------------  ----------------------------
                                                  Small Cap    Large Cap    Select      International    Growth and      Money
                                                  Stock        Stock        Equity      Equity           Income          Market
                                              --------------  -----------  ----------   ------------  --------------   -----------
<S>                                                   <C>        <C>           <C>         <C>              <C>             <C>
         Unit balance at 12/31/96
           Contract units purchased                   390          978         1,037       2,663            4,526              --
           Contract units transferred, net            140        1,852           292       1,188            1,036              --
           Contract units redeemed                     --          (23)           (8)        (15)             (15)             --
                                              --------------  -----------  ----------   ------------  --------------   -----------

         Unit balance at 12/31/97                     530        2,807         1,321       3,836            5,547              --
           Contract units purchased                   711        2,093         2,639       1,307            2,036           2,161
           Contract units transferred, net          1,439        1,930         1,260       1,863            1,600              --
           Contract units redeemed                     (1)        (135)          (13)        (52)             (71)             --
                                              --------------  -----------  ----------   ------------  --------------   -----------

         Unit balance at 12/31/98                   2,679        6,695         5,207       6,954            9,112           2,161
                                              ==============  ===========  ==========   ============  ==============   ===========
</TABLE>



                        FIRST COVA LIFE INSURANCE COMPANY

                   Statutory Financial Statements and Schedule

                        December 31, 1998, 1997, and 1996

                   (With Independent Auditors' Report Thereon)



                          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, 1998 and 1997, 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,
     1998. These statutory financial statements are the responsibility of the
     Company's management. Our responsibility is to express an opinion on these
     statutory financial statements based on our audits.

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

     As described more fully in note 2 to the 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, 1998 and 1997, or the results of its operations or its cash
     flows for each of the years in the three-year period ended December 31,
     1998.

     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, 1998 and 1997, and the results of its operations and its cash
     flow for each of the years in the three-year period ended December 31,
     1998, 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
     April 23, 1999

<TABLE>
<CAPTION>
                        FIRST COVA LIFE INSURANCE COMPANY

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

                           December 31, 1998 and 1997

                        (In thousands, except share data)


                          ADMITTED ASSETS                                              1998         1997
                                                                                    -----------  -----------
<S>                                                                               <C>               <C>
Bonds                                                                             $     58,302      159,738
Mortgage loans on real estate                                                               --        8,866
Policy loans                                                                                --       20,544
Cash and short-term investments                                                          5,894        3,026
                                                                                    -----------  -----------

             Total cash and investments                                                 64,196      192,174
                                                                                    -----------  -----------

Investment income due and accrued                                                          829        3,017
Federal income taxes recoverable                                                            --           66
Other assets                                                                                 8            9
                                                                                    -----------  -----------

             Total admitted assets excluding separate account assets                    65,033      195,266

Separate Account assets                                                                    958          421
                                                                                    -----------  -----------

             Total admitted assets                                                $     65,991      195,687
                                                                                    ===========  ===========

             LIABILITIES AND CAPITAL STOCK AND SURPLUS

Aggregate reserve for life policies and annuity contracts                         $     30,366      164,208
Supplementary contracts without life contingencies                                         288          120
Life policy and annuity contract claims                                                     (1)         726
Interest maintenance reserve                                                             3,192        1,583
General expenses due or accrued                                                             64           95
Transfers to Separate Accounts due or accrued                                              (31)         (21)
Taxes, licenses, and fees due or accrued
    excluding Federal income taxes                                                         216          220
Federal income taxes                                                                     1,393           --
Remittances and items not allocated                                                         22          (14)
Unearned investment income                                                                  --            3
Asset valuation reserve                                                                    523        1,529
Payable to parent, subsidiaries, and affiliates                                             20           35
Reinsurance payable to parent                                                            1,369        2,372
Checks outstanding                                                                         291           46
Accounts payable - security purchases                                                      480           --
                                                                                    -----------  -----------

             Total liabilities excluding separate account liabilities                   38,192      170,902

Separate Account liabilities                                                               958          421
                                                                                    -----------  -----------

             Total liabilities                                                          39,150      171,323
                                                                                    -----------  -----------

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                                                                      13,340       10,863
                                                                                    -----------  -----------

             Total capital stock and surplus                                            26,841       24,364
                                                                                    -----------  -----------

             Total liabilities and capital stock and surplus                      $     65,991      195,687
                                                                                    ===========  ===========
</TABLE>

See accompanying notes to statutory financial statements.


<TABLE>
<CAPTION>
                        FIRST COVA LIFE INSURANCE COMPANY

                       Statutory Statements of Operations

                  Years ended December 31, 1998, 1997, and 1996

                                 (In thousands)




                                                                                          1998          1997          1996
                                                                                       ------------  ------------   ----------
<S>                                                                                  <C>                  <C>          <C>
Income:
    Premiums and annuity considerations                                              $    (128,883)           --           --
    Deposit-type funds                                                                         948         6,851          569
    Considerations for supplementary contracts
      without life contingencies                                                               219            54           81
    Net investment income                                                                   13,813        13,771       13,507
    Amortization of interest maintenance reserve                                              (347)         (244)        (206)
    Separate Account net gain from operations
      excluding unrealized gains or losses                                                      11            --           --
    Separate Account administration fee income                                                   9             2           --
                                                                                       ------------  ------------   ----------

             Total income                                                                 (114,230)       20,434       13,951
                                                                                       ------------  ------------   ----------

Benefits and expenses:
    Death benefits                                                                           2,471         3,294        2,691
    Annuity benefits                                                                           383           365           --
    Surrender benefits and other fund withdrawals                                           12,758         7,222        8,719
    Interest on policy or contract funds                                                        47            11           10
    Payment on supplementary contracts without
      life contingencies                                                                        62            24           12
    Increase (decrease) in aggregate reserves
      for life policies and annuity contracts                                             (134,624)        5,904         (928)
    Increase in reserve for supplementary
      contracts without life contingencies                                                     168            30           66
    Commissions on premiums, annuity
      considerations and deposit-type funds                                                     44           239           20
    Commissions and expense allowances on
      reinsurance assumed                                                                      405           423          400
    General insurance expenses                                                                 679           966          663
    Insurance taxes, licenses, and fees,
      excluding Federal income taxes                                                          (170)          142           25
    Net transfers to Separate Accounts                                                         446           388           --
    Other expenses                                                                              --             1            1
                                                                                       ------------  ------------   ----------

             Total benefits and expenses                                                  (117,331)       19,009       11,679
                                                                                       ------------  ------------   ----------

Income from operations before Federal income taxes
    and realized capital gains                                                               3,101         1,425        2,272

Federal income tax expense, excluding
     tax on capital gains                                                                      837           145          445
                                                                                       ------------  ------------   ----------

             Net gain from operations before realized capital gains                          2,264         1,280        1,827

Realized capital gains (net of tax expense of $992 in 1998 and tax benefit of
    $89 and $111 in 1997 and 1996, respectively, and net of amounts transferred
    to the IMR of $1,263, $(122),
    and $(153) in 1998, 1997, and 1996, respectively)                                           --            --           --
                                                                                       ------------  ------------   ----------

             Net income                                                              $       2,264         1,280        1,827
                                                                                       ============  ============   ==========
</TABLE>


See accompanying notes to statutory financial statements.


<TABLE>
<CAPTION>
                        FIRST COVA LIFE INSURANCE COMPANY

                Statutory Statements of Capital Stock and Surplus

                  Years ended December 31, 1998, 1997, and 1996

                                 (In thousands)


                                                                                      1998        1997          1996
                                                                                    ---------   ---------     ---------
<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 and end of year                                                          11,501      11,501        11,501
                                                                                    ---------   ---------     ---------

Unassigned surplus:
    Balance at beginning of year                                                      10,863       9,642         8,028
    Net income (loss)                                                                  2,264       1,280         1,827
    Change in reserve on account of change in valuation basis                           (781)         --            --
    Change in asset valuation reserve                                                  1,005         (59)         (285)
    Other changes in surplus in Separate Accounts Statement                              (11)         --            --
    Prior period Federal Income Tax adjustment                                            --          --            72
                                                                                    ---------   ---------     ---------

Balance at end of year                                                                13,340      10,863         9,642
                                                                                    ---------   ---------     ---------

             Total capital stock and surplus                                      $   26,841      24,364        23,143
                                                                                    =========   =========     =========
</TABLE>

See accompanying notes to statutory financial statements.

<TABLE>
<CAPTION>
                        FIRST COVA LIFE INSURANCE COMPANY

                        Statutory Statements of Cash Flow

                  Years ended December 31, 1998, 1997, and 1996

                                 (In thousands)




                                                                                      1998          1997         1996
                                                                                   -----------   ------------  ---------
<S>                                                                              <C>                  <C>        <C>
Cash from operations:
    Premiums and annuity considerations                                          $   (128,883)            --         --
    Deposit-type funds                                                                    948          6,852        569
    Considerations for supplementary contracts without
      life contingencies                                                                  219             54         81
    Net investment income                                                              15,912         13,310     13,499
    Separate Account administration fee income                                              9              2
    Miscellaneous income                                                                   --             --         72
                                                                                   -----------   ------------  ---------
                                                                                     (111,795)        20,218     14,221
                                                                                   -----------   ------------  ---------
    Death benefits                                                                      3,196          2,842      2,716
    Surrender benefits and other fund withdrawals                                      12,758          7,222      8,719
    Other benefits to policyholders, primarily annuity benefits                           495            399         23
    Commissions, other expenses, and taxes paid,
      excluding Federal income tax                                                      1,262          1,709      1,089
    Net transfers to Separate Accounts                                                    456            409         --
    Federal income taxes paid (recovered), excluding
      tax on capital gains                                                               (622)           544        156
                                                                                   -----------   ------------  ---------

                                                                                       17,545         13,125     12,703
                                                                                   -----------   ------------  ---------
             Net cash (used in) from operations                                      (129,340)         7,093      1,518
                                                                                   -----------   ------------  ---------

Cash from investments:
    Proceeds from investments sold, matured, or repaid:
      Bonds                                                                           118,066         40,473     40,506
      Mortgage loans                                                                   11,057            364      1,316
                                                                                   -----------   ------------  ---------

             Total investment proceeds                                                129,123         40,837     41,822
                                                                                   -----------   ------------  ---------

    Taxes (paid) recovered on capital losses                                             (721)            67         84
                                                                                   -----------   ------------  ---------

Cost of investments acquired:
    Bonds                                                                              14,981         44,688     41,686
    Mortgage loans                                                                      1,500            479         --
                                                                                   -----------   ------------  ---------

             Total investments acquired                                                16,481         45,167     41,686
                                                                                   -----------   ------------  ---------

Net increase (decrease) in policy loans                                               (20,544)         1,651      1,970
                                                                                   -----------   ------------  ---------

             Net cash from (used for) investments                                     132,465         (5,914)    (1,750)
                                                                                   -----------   ------------  ---------

Cash from (used in) financing and miscellaneous sources:

    Cash provided - other                                                                 761             13      2,015
    Cash applied - other                                                               (1,018)        (2,155)      (935)
                                                                                   -----------   ------------  ---------

             Net cash from financing and miscellaneous sources                           (257)        (2,142)     1,080
                                                                                   -----------   ------------  ---------

             Net change in cash and short-term investments                              2,868           (963)       848

Cash and short-term investments at beginning of year                                    3,026          3,989      3,141
                                                                                   -----------   ------------  ---------

Cash and short-term investments at end of year                                   $      5,894          3,026      3,989
                                                                                   ===========   ============  =========
</TABLE>

See accompanying notes to statutory financial statements.


                        FIRST COVA LIFE INSURANCE COMPANY

                     Notes to Statutory Financial Statements

                        December 31, 1998, 1997, and 1996


(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), which is a downstream subsidiary of General American
              Life Insurance Company (GALIC), a Missouri domiciled 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.

              Under the variable annuity contracts, policyholder deposits are
              allocated to various separate account sub-accounts or the general
              accounts. A sub-account is valued at the sum of market values of
              the securities in its underlying investment portfolio. The
              contract value allocated to a sub-account will fluctuate based on
              the performance of the sub-accounts. The contract value allocated
              to the general accounts is credited with a fixed interest rate for
              a specified period. The Company may assess surrender fees against
              amounts withdrawn prior to the end of the withdrawal charge
              period. Policyholders also may 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 54% of the Company's
              sales were through Edward Jones and Company in 1998. Approximately
              58% of the Company's sales were through Dreyfus Service
              Organization in 1997 and 91% of the Company's sales were through
              one specific brokerage firm, Advest, in 1996.

(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 1998, 1997, and 1996 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.

<TABLE>
<CAPTION>
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):

                                                                             1998          1997          1996
                                                                          ------------  ------------  -----------
<S>                                                                    <C>                  <C>          <C>
Net income (loss):
    As reported under statutory accounting practices                   $       2,264         1,280        1,827
    Deferred acquisition costs                                                    51           477           48
    Change in reserve for policies and contracts                              (4,872)          344          409
    Interest maintenance reserve                                              (1,609)          122           53
    Deferred income taxes                                                      3,003          (827)        (642)
    Amortization of intangible assets and liabilities                         (4,370)         (216)        (189)
    Gain on securities due to reinsurance recapture                            1,986            --            --
    Other, net                                                                   766           421          163
                                                                          ------------  ------------  -----------

         As reported under generally accepted accounting
             principles                                                $      (2,781)        1,601        1,669
                                                                          ============  ============  ===========

                                                                             1998          1997          1996
                                                                          ------------  ------------  -----------

Capital stock and surplus:
    As reported under statutory accounting practices                   $      26,841        24,364       23,143
    Deferred acquisition costs                                                   576           525           48
    Reserves for policies and contracts                                          301         5,173        4,829
    Asset valuation reserve                                                      523         1,528        1,470
    Interest maintenance reserve                                               3,192         1,583        1,461
    Unrealized appreciation (depreciation) of investments                        897         2,964       (1,470)
    Deferred income taxes                                                      2,191        (1,163)         325
    Present value of future profits                                              491         3,350        5,572
    Goodwill                                                                   2,009         2,131        2,254
    Other, net                                                                    --            --           (5)
                                                                          ------------  ------------  -----------

         As reported under generally accepted accounting
             principles                                                $      37,021        40,455       37,627
                                                                          ============  ============  ===========
</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 1998, 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.

<TABLE>
<CAPTION>
The actual Federal income tax expense differed from the expected tax
expense computed by applying the U.S. Federal statutory rate to the
1998, 1997, and 1996 net gain from operations before Federal income
taxes as follows:

                                             1998                       1997                       1996
                                   -------------------------  -------------------------  -------------------------
                                                                   (IN THOUSANDS)
                                   -------------------------------------------------------------------------------
<S>                                    <C>            <C>           <C>         <C>            <C>          <C>
Computed expected tax expense    $
                                       1,085          35.0%         499         35.0%          795          35.0%
Tax basis reserve adjustment
                                          41           1.3           13           .9           (30)         (1.3)
IMR amortization                         121           3.9           85          6.0            72           3.2
Proxy tax on insurance
    acquisition costs                      3           0.1           33          2.3             4            .2
Adjustment for prior years                48           1.5         (127)        (8.9)           --           --
Intangible amortization                 (376)        (12.1)        (376)       (26.4)         (376)        (16.6)
Other                                    (85)         (2.7)          18          1.3           (20)          (.9)
                                   ------------  -----------  ------------  -----------  -------------------------

                                 $       837          27.0%         145         10.2%          445          19.6%
                                   ============  ===========  ============  ===========  =========================
</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)     TRANSACTIONS WITH AFFILIATES

        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 1998, 1997, and 1996 were $386,821, $339,670, and
        $337,994, 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, 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 may 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, 1998 and 1997, the cash
              surrender value of policyholder deposits was approximately
              $1,118,000 and $4,050,000 less than their stated carrying value.
              Of the contracts permitting surrender, substantially all provide
              the option to surrender without fee or adjustment during the 30
              days following reset of guaranteed crediting rates. The Company
              has not determined a practical method to determine the present
              value of this option.

(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, 1998, 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.

<TABLE>
<CAPTION>
The life and annuity actuarial reserves as provided in the accompanying
statutory financial statements segregated by type and valuation
characteristics for 1998 and 1997 are given below.

                                    1998       1997              VALUATION                    WITHDRAWAL
                                  ---------  ----------
          TYPE                    RESERVE     RESERVE            BASIC/RATE                 CHARACTERISTIC
                                  ---------  ----------  ---------------------------  ----------------------------
                                      (IN THOUSANDS)
<S>                             <C>          <C>         <C>                          <C>
Structured settlements          $    1,090     1,058     1983 IAM 8.25%               No withdrawal permitted
SPDA - 1 year                       11,585    11,732     CARVM 5.75% - 7.00%          Fixed surrender charge
SPDA - 5 year                       11,867    15,030     CARVM 7.00% - 8.00%          Withdrawal limited to
                                                                                          10% per year
SPDA - 6 year                           42        37     CARVM 5.75%                  Market value adjustment
SPDA - 5 year                          314       285     CARVM 7.25%                  Market value adjustment
SPDA - 7 year                        6,249     6,027     CARVM 7.25%                  Market value adjustment
Variable                               310        75     CARVM 5.50%                  Fixed surrender charge
Ordinary life                          123       116     1958 CSO 3.5% NL             Fixed surrender charge
Ordinary life                           39        39     1980 CSO CRVM                Fixed surrender charge
Ordinary life                          249       243     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     1958 CSO ALB 5.5% NL         Fixed surrender charge
Group life                               -    31,291     1958 CSO ALB 5.5% NL         Fixed surrender charge
Ordinary life                            -    20,849     1980 CSO ANB Male            Fixed surrender charge
                                                            5.5% NL
Group life                               -    21,581     1980 CSO ANB Male            Fixed surrender charge
                                                            5.5% NL
Ordinary life                            -    18,564     1980 CSO ANB Female          Fixed surrender charge
                                                            5.5% NL
Group life                               -    19,990     1980 CSO ANB Female          Fixed surrender charge
                                                            5.5% NL
Miscellaneous                           16        16                --                           --
Reinsurance ceded                   (1,523)   (1,477)               --                           --
                                  ---------  ----------

                                $   30,366   164,208
                                  =========  ==========
</TABLE>

<TABLE>
<CAPTION>
(11)    INVESTMENTS

The cost or amortized cost and estimated fair value of bonds at December
31, 1998 and 1997 is as follows:

                                                                       1998
                                -----------------------------------------------------------------------------------
                                   COST OR           GROSS            GROSS          ESTIMATED
                                  AMORTIZED        UNREALIZED       UNREALIZED          FAIR           CARRYING
                                     COST            GAINS            LOSSES           VALUE            VALUE
                                ---------------  ---------------  ---------------  ---------------  ---------------
                                                                  (IN THOUSANDS)
<S>                          <C>                        <C>                 <C>         <C>               <C>
Bonds:
    Governments              $          1,288              45                --           1,333             1,288
    Public utilities                    1,800              45                --           1,845             1,800
    Industrial and
    miscellaneous                      55,214           1,039               114          56,139            55,214
                                ---------------  ---------------  ---------------  ---------------  ---------------

         Total bonds         $         58,302           1,129               114          59,317            58,302
                                ===============  ===============  ===============  ===============  ===============

                                                                       1997
                                -----------------------------------------------------------------------------------
                                   COST OR           GROSS            GROSS          ESTIMATED
                                  AMORTIZED        UNREALIZED       UNREALIZED          FAIR           CARRYING
                                     COST            GAINS            LOSSES           VALUE            VALUE
                                ---------------  ---------------  ---------------  ---------------  ---------------
                                                                  (IN THOUSANDS)

Bonds:
    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
                                ===============  ===============  ===============  ===============  ===============
</TABLE>


<TABLE>
<CAPTION>
The amortized cost and estimated fair value of bonds at December 31,
1998, 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.

                                                                                                   ESTIMATED
                                                                                   CARRYING           FAIR
                                                                                    VALUE            VALUE
                                                                                ---------------  ---------------
                                                                                        (IN THOUSANDS)
<S>                                                                           <C>                          <C>
Due in one year or less                                                       $           400              404
Due after one year through five years                                                  22,175           22,859
Due after five years through ten years                                                 12,924           13,054
Due after ten years                                                                     4,470            4,667
Mortgage-backed securities                                                             18,333           18,333
                                                                                ---------------  ---------------

         Total                                                                $        58,302           59,317
                                                                                ===============  ===============
</TABLE>

<TABLE>
<CAPTION>
Approximately 48.1% of the Company's bonds are of highest quality, 44.9%
are of high quality, and 7.0% 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, 1998 or 1997, 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:

                                                                       1998           1997            1996
                                                                   -------------  --------------  --------------
                                                                                  (IN THOUSANDS)
<S>                                                              <C>                    <C>             <C>
Income on bonds                                                  $     11,211           11,354          11,274
Income on mortgage loans                                                  855              786             940
Income on short-term investments                                          242              197             106
Income on cash on deposit                                                   6                7               4
Income on policy loans                                                  1,588            1,531           1,281
Miscellaneous interest                                                     --               --               4
                                                                   -------------  --------------  --------------

Total investment income                                                13,902           13,875          13,609
Investment expenses                                                       (89)            (104)           (102)
                                                                   -------------  --------------  --------------

         Net investment income                                         13,813           13,771          13,507
                                                                   =============  ==============  ==============

Realized capital gains/(losses):
     Mortgages                                                            661               --              --
    Bonds                                                               1,594             (211)           (264)
    Short-term investments                                                 --               --              --
                                                                   -------------  --------------  --------------

         Net realized gains/(losses) on investments              $      2,255             (211)           (264)
                                                                   =============  ==============  ==============
</TABLE>


Proceeds from sales, redemptions, and paydowns of investments in bonds during
1998 were $118,066,396. Gross gains of $2,641,028 and gross losses of $1,046,860
were realized on those sales.

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.

Bonds with a carrying value of approximately $837,431 at December 31, 1998 were
deposited with governmental authorities as required by law.

<TABLE>
<CAPTION>
The Company held the following individual securities which exceeded 10% of
capital stock and surplus as of December 31, 1998 and 1997:

                                                     1998
- -------------------------------------------------------------------
                                                   AMORTIZED
LONG-TERM DEBT SECURITIES                            COST
                                               ------------------
                                                 (IN THOUSANDS)

<S>                                          <C>
Community First Bankshares                   $         4,000
FNMA Remic Tr 1992 Ser 124-PH                          3,433
Countryside Mtg. 1993-12 A4                            3,211
Time Warner                                            3,200
Develop Div Rlty                                       3,019
ERAC USA Finance                                       2,998
RJR Nabisco Inc.                                       2,947
Salomon Inc.                                           2,934
</TABLE>


<TABLE>
<CAPTION>
                                                       1997
- --------------------------------------------------------------------------------------------------------------------
                                             AMORTIZED                                                  AMORTIZED
LONG-TERM DEBT SECURITIES                       COST       LONG-TERM DEBT SECURITIES                       COST
                                            -------------                                              -------------
                                                   (IN THOUSANDS)
<S>                                       <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. Senior Notes               4,000
Develop Div Rlty                                 5,053     Independent Natl Mtg. 1995-M A2                   3,998
Swire Pacific Finance Ltd.                       5,003     Pru Home Mtg. Sec 1993-31 A10                     3,771
CS First Bost. Fin. Co. Sr                                 Sears Mtg. Securities 1993-7 T5                   3,751
    Sec 1995-A 144AAA                            5,000
American Airlines                                4,984     Countrywide Mtg. Sec 1994-7 A5                    3,518
FNMA Remic Tr 1992 Ser 124 PH                              Cox Communications Inc                            3,352
                                                 4,965
FHLMC Mc Mtg. Prt Crt Ser 1406-G                           Pru Home Mtg. Sec 1994-20 A6                      3,066
                                                 4,954
RJR Nabisco Inc.                                 4,898     Ensearch Exploration                              3,000
Alcoa Aluminum                                   4,894     Enron Corp.                                       3,000
                                                           Telecommunications Inc.                           2,851
</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

                        December 31, 1998, 1997, and 1996


(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. On December 31, 1998, the reinsurance contract was
        terminated and CFSLIC recaptured all of the single premium whole life
        policies previously assumed by the Company. Reserves assumed at December
        31, 1997 approximated $131.0 million.

        Reserves ceded at December 31, 1998 and 1997, were $1,634,569 and
        $1,584,622, 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, 1998, the Company's total adjusted capital and authorized
        control level - RBC were $27,364,306 and $959,369, 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 1998 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, 1998 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.

(17)    OTHER

        Certain 1997 and 1996 amounts have been reclassified to conform to the
        1998 presentation.


                                                                     SCHEDULE 1
<TABLE>
<CAPTION>
                        FIRST COVA LIFE INSURANCE COMPANY

            Schedule of Selected Financial Data from Annual Statement

                          Year ended December 31, 1998

                            (In thousands of dollars)
<S>                                                                                         <C>
Investment income earned:
   Government bonds                                                                         $        74
   Other bonds (unaffiliated)                                                                    11,137
   Bonds of affiliates                                                                               --
   Preferred stocks (unaffiliated)                                                                   --
   Preferred stocks of affiliates                                                                    --
   Common stocks (unaffiliated)                                                                      --
   Common stocks of affiliates                                                                       --
   Mortgage loans                                                                                   855
   Real estate                                                                                       --
   Premium notes, policy loans, and liens                                                         1,588
   Collateral loans                                                                                  --
   Cash on hand and on deposit                                                                        6
   Short-term investments                                                                           242
   Other invested assets                                                                             --
   Derivative instruments                                                                            --
   Aggregate write-in for investment income                                                          --
                                                                                              ----------

           Gross investment income                                                               13,902
                                                                                              ----------

Real estate owned - book value less encumbrances

Mortgage loans - book value:
   Farm mortgages                                                                                    --
   Residential mortgages                                                                             --
   Commercial mortgages                                                                              --
                                                                                             ----------

           Total mortgage loans                                                                      --
                                                                                             ----------

Mortgage loans by standing - book value:
   Good standing                                                                                     --
   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                                                                                     --

</TABLE>


                                                              SCHEDULE 1, CONT.
<TABLE>
<CAPTION>
                        FIRST COVA LIFE INSURANCE COMPANY

                       Schedule of Selected Financial Data from Annual Statement

                          Year ended December 31, 1998

                            (In thousands of dollars)
<S>                                                                                         <C>
Bonds and short-term investments by class and maturity: Bonds by maturity -
   statement value:
     Due within 1 year or less                                                              $    14,593
     Over 1 year through 5 years                                                                 28,981
     Over 5 years through 10 years                                                               17,886
     Over 10 years through 20 years                                                               2,660
     Over 20 years                                                                                   --
                                                                                              ----------

           Total by maturity                                                                     64,120
                                                                                              ----------

   Bonds by class - statement value:
     Class 1                                                                                     33,873
     Class 2                                                                                     26,159
     Class 3                                                                                      4,088
     Class 4                                                                                         --
     Class 5                                                                                         --
     Class 6                                                                                         --
                                                                                              ----------

           Total by class                                                                        64,120
                                                                                              ----------

Total bonds publicly traded                                                                      40,981

Total bonds privately placed                                                                     17,321

Preferred stocks - statement value                                                                   --

Common stocks - market value                                                                         --

Short-term investments - book value                                                               5,818

Financial options owned - statement value                                                            --

Financial options written and in force - statement value                                             --

Financial futures contracts open - current price                                                     --

Cash on deposit                                                                                      76

Life insurance in force (000's omitted):
   Industrial                                                                                        --
   Ordinary                                                                                           3
   Credit life                                                                                       --
   Group life                                                                                        --
                                                                                             ----------

Amount of accidental death insurance in
   force under ordinary policies                                                                     --
                                                                                             ----------
</TABLE>

                                                               SCHEDULE 1, CONT.
<TABLE>
<CAPTION>
                              FIRST COVA LIFE INSURANCE COMPANY

                  Schedule of Selected Financial Data from Annual Statement

                                Year ended December 31, 1998

                                  (In thousands of dollars)
<S>                                                                                         <C>
Life insurance policies with disability provisions in force:
   Industrial                                                                               $        --
   Ordinary                                                                                          --
   Credit life                                                                                       --
   Group life                                                                                        --

Supplementary contracts in force:
   Ordinary - not involving life contingencies                                                        7
   Amount on deposit                                                                                 --
   Income payable                                                                                    64

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                                                       30,994
     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 1997:
     Group accident and health year ended December 31, 1998:
           1998                                                                                      --
           1997                                                                                      --
           1996                                                                                      --
</TABLE>

                                                              SCHEDULE 1, CONT.
<TABLE>
<CAPTION>
                        FIRST COVA LIFE INSURANCE COMPANY

                       Schedule of Selected Financial Data from Annual Statement

                          Year ended December 31, 1998

                            (In thousands of dollars)
<S>                                                                                         <C>
   Other accident and health:
           1998                                                                             $        --
           1997                                                                                      --
           1996                                                                                      --

   Other coverages that use developmental methods to calculate claims reserves:
           1998                                                                                      --
           1997                                                                                      --
           1996                                                                                      --
                                                                                              ==========
</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.  Statement of Assets and Liabilities - September 30, 1999 (unaudited).

       2.  Statement of Operations for the Nine Months Ended September 30, 1999
           (unaudited).

       3.  Statement of Changes in Net Assets for the Nine Months Ended September
           30, 1999 (unaudited).

       4.  Notes to Financial Statements - September 30, 1999 (unaudited).

       5.  Independent Auditors' Report.

       6.  Statement of Assets and Liabilities as of December 31, 1998.

       7.  Statement of Operations for the year ended December 31, 1998.

       8.  Statement of Changes in Net Assets for the year ended December
           31, 1998 and the period from commencement of operations through
           December 31, 1997

       9.  Notes to Financial Statements - December 31, 1998 and 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, 1998 and 1997.

       3.   Statutory Statements of Operations for the Years ended
            December 31, 1998, 1997, and 1996.

       4.   Statutory Statements of Capital Stock and Surplus for
            the Years ended December 31, 1998, 1997, and 1996.

       5.   Statutory Statements of Cash Flow for the Years ended
            December 31, 1998, 1997, and 1996.

       6.   Notes to Statutory Financial Statements - December 31, 1998,
            1997, and 1996.


    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.**
           (iv) Endorsement (Death Benefit)

       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 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


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

William P. Boscow                 Vice President
One Tower Lane, Suite 3000
Oakbrook Terrace, IL 60181-4644

Connie A. Doern                   Vice President
4700 Westown Parkway
West Des Moines, IA 50266

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

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

James W. Koeger                   Assistant Treasurer
700 Market Street
St. Louis, MO 63101

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

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

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

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

Bernard J. Spaulding              Senior Vice President, General Counsel and
One Tower Lane, Suite 3000        Secretary
Oakbrook Terrace, IL 60181-4644

Joann T. Tanaka                   Director
One Tower Lane, Suite 3000
Oakbrook Terrace, IL 60181-4644

Patricia M. Wersching             Assistant Treasurer
700 Market Street
St. Louis, MO 63101

Peter L. Witkewiz                 Vice President and Controller
One Tower Lane, Suite 3000
Oakbrook Terrace, IL 60181-4644
</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 December 10, 1999, there were 43 Non-Qualified Contract Owners and 6
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 or
expense 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
      General American Separate Account Twenty-Eight
      General American Separate Account Twenty-Nine
      Security Equity Separate Account 26
      Security Equity Separate Account 27

     (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

Lorry J. Stensrud   Director

Patricia E. Gubbe   President, Chief Compliance Officer and Director

William C. Mair     Director

Philip A. Haley     Vice President

Shari Ruecker       Vice President

Mark E. Reynolds    Treasurer

James W. Koeger     Assistant Treasurer

Bernard J. Spaulding Secretary
</TABLE>



     (c)  Not Applicable.

ITEM 30.   LOCATION OF ACCOUNTS AND RECORDS

William Flory,  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 15th day of December, 1999.

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


                                 By: FIRST COVA LIFE INSURANCE COMPANY



                                 By: /S/ LORRY J. STENSRUD
                                      ____________________________________
                                        Lorry J. Stensrud, President


                                      FIRST COVA LIFE INSURANCE COMPANY
                                      Depositor

                                 By: /S/ LORRY J. STENSRUD
                                      ____________________________________
                                         Lorry J. Stensrud, President
</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       12/15/99
- ----------------------                                     -------
Lorry J. Stensrud                                           Date

/s/ J. Robert Hopson*        Director                      12/15/99
- ----------------------                                     -------
J. Robert Hopson                                            Date

/s/ William C. Mair*         Director                      12/15/99
- ----------------------                                     -------
William C. Mair                                             Date

/s/ Matthew P. McCauley*     Director                       12/15/99
- ------------------------                                   -------
Matthew P. McCauley                                         Date


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

/s/ Norse N. Blazzard*                                     12/15/99
- ----------------------       Director                      -------
Norse N. Blazzard                                           Date

/s/ Francis A. Goodhue III*                                 12/15/99
- ---------------------------   Director                      -------
Francis A. Goodhue III                                       Date

/s/ Richard A. Hemmings*                                    12/15/99
- ----------------------        Director                      -------
Richard A. Hemmings                                          Date

/s/ Thomas A. Price*                                        12/15/99
- ----------------------        Director                      -------
Thomas A. Price                                              Date

/s/ Thomas J. Scanlan, FSC*                                 12/15/99
- ----------------------        Director                      -------
Thomas J. Scanlan, FSC                                       Date

/S/ MARK E. REYNOLDS                                        12/15/99
- ----------------------        Director                      -------
Mark E. Reynolds                                             Date


/S/ J. TERRI TANAKA                                         12/15/99
- ----------------------        Director                      -------
J. Terri Tanaka                                             Date


/S/ PETER L. WITKEWIZ                                       12/15/99
- ---------------------         Controller                    --------
Peter L. Witkewiz                                            Date
</TABLE>


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



                              INDEX TO EXHIBITS

EXHIBIT NO.

EX-99.B1       Resolution of the Board of Directors
EX-99.B3       Principal Underwriter's Agreement
EX-99.B4       Annuity Contract
EX-99.B4(ii)   Automatic Withdrawals Endorsement
EX-99.B4(iv)   Endorsement (Death Benefit)
EX-99.B6(i)    Copy of Articles of Incorporation
EX-99.B6(ii)   Copy of Bylaws
EX-99.B9       Opinion and Consent of Counsel
EX-99.B10      Consent of Independent Auditors
EX-99.B13      Calculation of Performance Information




                                   EXHIBITS

                                      TO

                        POST-EFFECTIVE AMENDMENT NO. 4

                                      TO

                                   FORM N-4

                                     FOR

                      FIRST COVA VARIABLE ANNUITY ACCOUNT ONE

WHEREAS,  the Corporation is desirous of developing and marketing  certain types
of variable and fixed annuity contracts,  including modified  guaranteed annuity
contracts,  and variable life insurance  contracts,  which may be required to be
registered with the Securities and Exchange  Commission  pursuant to the various
securities laws (collectively, the "Contracts"); and

WHEREAS,  it will be  necessary to take certain  actions in connection  with the
Contracts  including,  but not limited to,  establishing  separate  accounts for
segregation of assets and seeking approval of regulatory authorities;

NOW, THEREFORE, BE IT

RESOLVED,  that the  Corporation  is hereby  authorized to develop the necessary
program in order to  effectuate  the  issuance  and sale of the  Contracts;  and
further

RESOLVED,  that  the  Corporation  is  hereby  authorized  to  establish  and to
designate one or more separate  accounts of the  Corporation in accordance  with
the provisions of state insurance law; and that the purpose of any such separate
account shall be to provide an investment  medium for such  Contracts  issued by
the Corporation as may be designated as participating therein; and that any such
separate  account  shall  receive,  hold,  invest and  reinvest  only the monies
arising  from (i)  premiums,  contributions  or  payments  made  pursuant to the
Contracts participating therein; (ii) such assets of the Corporation as shall be
deemed appropriate to be invested in the same manner as the assets applicable to
the Corporation's  reserve  liability under the Contracts  participating in such
separate  accounts or as may be necessary for the establishment of such separate
accounts; and (iii) the dividends, interest and gains produced by the foregoing;
and further

RESOLVED, that the proper officers of the Corporation are hereby authorized:

(i) to register the Contracts  participating in any such separate accounts under
the provisions of the Securities Act of 1933, as amended,  to the extent that it
shall be determined that such registration is necessary;

(ii) to register any such  separate  accounts with the  Securities  and Exchange
Commission  under the  provisions  of the  Investment  Company  Act of 1940,  as
amended,  to the extent that it shall be determined  that such  registration  is
necessary;

(iii)  to  prepare,  execute  and  file  such  amendments  to  any  registration
statements  filed  under  the  aforementioned  Acts  (including   post-effective
amendments), supplements and exhibits thereto as they may be deemed necessary or
desirable;

(iv) to apply for exemption from those provisions of the aforementioned  Acts as
shall be deemed  necessary  and to take any and all other actions which shall be
deemed necessary, desirable, or appropriate in connection with such Acts;

(v) to file the Contracts  participating in any such separate  accounts with the
appropriate state insurance departments and to prepare and execute all necessary
documents to obtain approval of the insurance departments;

(vi) to prepare or have prepared and execute all  necessary  documents to obtain
approval of, or clearance with, or other appropriate  actions  required,  of any
other regulatory authority that may be necessary;

and further

RESOLVED,  that for the purposes of facilitating the execution and filing of any
registration  statement and of remedying any deficiencies therein by appropriate
amendments  (including  post-effective  amendments) or supplements  thereto, the
President of the Corporation and the Secretary of the  Corporation,  and each of
them, are hereby designated as attorneys and agents of the Corporation;  and the
appropriate  officers of the Corporation be, and they hereby are, authorized and
directed to grant the power of attorney of the  Corporation  to the President of
the  Corporation  and to the  Secretary  of the  Corporation  by  executing  and
delivering  to such  individuals,  on  behalf  of the  Corporation,  a power  of
attorney; and further

RESOLVED,  that in connection with the offering and sale of the Contracts in the
various  States  of the  United  States,  as and to the  extent  necessary,  the
appropriate  officers of the Corporation be, and they hereby are,  authorized to
take any and all such  action,  including  but not  limited to the  preparation,
execution and filing with proper state authorities, on behalf of and in the name
of the Corporation,  of such applications,  notices,  certificates,  affidavits,
powers of  attorney,  consents  to  service  of  process,  issuer's  covenants,
certified copies of minutes of  shareholders'  and directors'  meetings,  bonds,
escrow and impounding  agreements and other writings and instruments,  as may be
required in order to render  permissible  the offering and sale of the Contracts
in such jurisdictions; and further

RESOLVED,  that the forms of any resolutions  required by any state authority to
be filed in connection  with any of the documents or instruments  referred to in
any of the  preceding  resolutions  be, and the same hereby  are,  adopted as if
fully set forth herein if (1) in the opinion of the appropriate  officers of the
Corporation,  the adoption of the resolutions is advisable and (2) the Secretary
of the  Corporation  evidences  such  adoption by inserting  into these  minutes
copies of such resolutions; and further

RESOLVED,  that the officers of the  Corporation,  and each of them,  are hereby
authorized  to prepare and to execute the  necessary  documents and to take such
further actions as may be deemed necessary or appropriate,  in their discretion,
to implement the purpose of these resolutions.

                       PRINCIPAL UNDERWRITER'S AGREEMENT

IT  IS  HEREBY  AGREED  by  and  between  FIRST  XEROX  LIFE  INSURANCE  COMPANY
("INSURANCE COMPANY") on behalf of FIRST XEROX VARIABLE ANNUITY ACCOUNT ONE (the
"Variable  Account") and XEROX LIFE SALES COMPANY  ("PRINCIPAL  UNDERWRITER") as
follows:  I INSURANCE  COMPANY  proposes to issue and sell  Individual  Flexible
Purchase Payment Deferred Variable and Fixed Annuity Contracts (collectively the
"Contracts")   of  the  Variable   Account  to  the  public  through   PRINCIPAL
UNDERWRITER.  The PRINCIPAL  UNDERWRITER agrees to provide sales service subject
to the terms and  conditions  hereof.  The  Contracts  to be sold are more fully
described in the registration statements and prospectuses hereinafter mentioned.
Such Contracts will be issued by INSURANCE COMPANY through the Variable Account.

                                         II

INSURANCE COMPANY grants PRINCIPAL  UNDERWRITER the exclusive right,  during the
term of this Agreement,  subject to registration  requirements of the Securities
Act of 1933 and the  Investment  Company Act of 1940 and the  provisions  of the
Securities  Exchange Act of 1934, to be the distributor of the Contracts  issued
through the Variable  Account.  PRINCIPAL  UNDERWRITER  will sell the  Contracts
under  such  terms as set by  INSURANCE  COMPANY  and will  make  such  sales to
purchasers permitted to buy such Contracts as specified in the prospectus.

                                         III

PRINCIPAL UNDERWRITER shall be compensated for its distribution service in such
amount as to meet all of its obligations to selling broker-dealers with respect
to all Purchase Payments accepted by INSURANCE COMPANY on the Contracts covered
hereby.

                                         IV

On behalf of the Variable  Account,  INSURANCE  COMPANY shall furnish  PRINCIPAL
UNDERWRITER  with copies of all  prospectuses,  financial  statements  and other
documents which PRINCIPAL UNDERWRITER  reasonably requests for use in connection
with the  distribution  of the  Contracts.  INSURANCE  COMPANY  shall provide to
PRINCIPAL   UNDERWRITER   such  number  of  copies  of  the  current   effective
prospectuses as PRINCIPAL UNDERWRITER shall request.

                                          V

PRINCIPAL UNDERWRITER is not authorized to give any information,  or to make any
representations  concerning  the Contracts or the Variable  Account of INSURANCE
COMPANY  other than those  contained in the current  registration  statements or
prospectuses  relating to the Variable  Account  filed with the  Securities  and
Exchange  Commission or such sales  literature as may be authorized by INSURANCE
COMPANY.

                                         VI

Both parties to this Agreement agree to keep the necessary  records as indicated
by applicable  state and federal law and to render the  necessary  assistance to
one another for the accurate and timely preparation of such records.

                                        VII

This Agreement  shall be effective upon the execution  hereof and will remain in
effect  unless  terminated  as  hereinafter   provided.   This  Agreement  shall
automatically  be  terminated  in the  event  of  its  assignment  by  PRINCIPAL
UNDERWRITER.

This  Agreement  may at any time be  terminated  by either  party hereto upon 60
days' written notice to the other party.

                                       VIII


All notices, requests, demands and other communications under this Agreement
shall be in writing and shall be deemed to have been given on the date of
service if served personally on the party to whom notice is to be given, or
on the date of mailing if sent by First Class Mail, Registered or Certified,
postage prepaid and properly addressed.

IN WITNESS WHEREOF, the parties hereto have caused this instrument to be signed
on their behalf by their respective officers thereunto duly authorized.

       EXECUTED this ____ day of ___________, 1994.

                                             INSURANCE COMPANY

                                             FIRST XEROX LIFE
                                             INSURANCE COMPANY


                                        BY:___________________________



ATTEST:____________________
          Secretary


                                           PRINCIPAL UNDERWRITER

                                           XEROX LIFE SALES COMPANY


                                        BY:___________________________


ATTEST:____________________
          Secretary

CNY-672 (11/99)



                       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 NET
INVESTMENT EXPERIENCE OF THE VARIABLE ACCOUNT,  AFTER DEDUCTION OF THE MORTALITY
AND  EXPENSE  RISK  PREMIUM AND THE  ADMINISTRATIVE  EXPENSE  CHARGE,  EQUALS OR
EXCEEDS 3% PER YEAR.

THE VARIABLE PROVISIONS OF THIS CONTRACT CAN BE FOUND ON PAGES 9 AND 12.




CNY-672 (11/99) 2

Page

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




CNY-672 (11/99)

                               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: [$500]

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 FOR THE FIXED ANNUITY OPTION: 3%

ASSUMED INVESTMENT RATE FOR THE VARIABLE ANNUITY OPTION: 3%

CONTRACT  MAINTENANCE  CHARGE:  $30.00 EACH  CONTRACT  YEAR.  THIS CHARGE IS NOT
DEDUCTED,  IF WHEN THE DEDUCTION IS TO BE MADE, THE CONTRACT VALUE IS $50,000 OR
MORE.  THE COMPANY  RESERVES THE RIGHT TO  DISCONTINUE  THIS PRACTICE AND DEDUCT
THIS CHARGE.

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 & CO.]
[LORD ABBETT BOND DEBENTURE PORTFOLIO]
[LORD ABBETT MID-CAP VALUE PORTFOLIO]
[LORD ABBETT LARGE CAP RESEARCH PORTFOLIO]
[LORD ABBETT DEVELOPING GROWTH PORTFOLIO]
[LORD ABBETT GROWTH AND INCOME PORTFOLIO]
[GENERAL AMERICAN CAPITAL COMPANY]
[CONNING ASSET MANAGEMENT COMPANY]
[CONNING MONEY MARKET FUND]

VARIABLE ACCOUNT: FIRST COVA VARIABLE ANNUITY ACCOUNT ONE

HOME OFFICE:
First Cova Life Insurance Company
120 Broadway
New York, New York 10271
(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




CNY-672 (11/99)

                                  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.

ADJUSTED  ATTAINED AGE - Attained Age of the  Annuitant  less one year for every
eight years elapsed between January 1, 2000 and the Annuity Date.

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

7




CNY-672 (11/99)


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 ri ghts 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:

8




CNY-672 (11/99)

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
attrib-utable  to that  Subaccount  by the  Accumulation  Unit  Value  for  that
Subaccount.

Withdrawals  will  result  in  the  cancellation  of  Accumu-lation  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.  The  Variable  Account is subject to the laws of the
State of New York.

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
Port-folios 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 Accumu-lation
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  Accu-mulation  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  attrib-utable 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.


9




CNY-672 (11/99) 10


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 on or 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.

Before the Owner,  or a Joint Owner,  attains age 80, the Death  Benefit will be
the greatest of:

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

2.   the Contract  Value  determined on the Valuation  Period next following the
     date of receipt by the  Company of both due proof of death and an  election
     for payment; or

3.   the greatest adjusted Contract Value.

The greatest adjusted  Contract Value is evaluated at each Contract  Anniversary
prior to the  death  of the  Owner or  Joint  Owner  and on each day a  Purchase
Payment or  Withdrawal  is made.  On the  Contract  Anniversary,  if the current
Contract  Value  exceeds the  greatest  adjusted  Contract  Value,  the greatest
adjusted  Contract Value will be increased to the current  Contract  Value. If a
Purchase  Payment is made, the amount of the Purchase  Payment will increase the
greatest adjusted Contract Value. If a Withdrawal is made, the greatest adjusted
Contract  Value  will be  reduced  by the sum of the  Withdrawal  Amount and any
associated Withdrawal Charges divided by the Contract Value immediately prior to
the Withdrawal,  multiplied by the greatest  adjusted Contract Value immediately
prior to the Withdrawal.

The following example describes the effect of a
Withdrawal on the greatest adjusted Contract Value:
Assumed facts for example:
$10,000 current greatest adjusted Contract Value
$8,000 Contract Value
$5,000 total Purchase Payments, less any prior
Withdrawals and associated Withdrawal Charges
$2,100 partial withdrawal ($2,000 Withdrawal + $100
Withdrawal Charge)
New greatest adjusted Contract Value = $10,000 -[($
2,100 / $8,000) x $10,000)] which results in the
current greatest adjusted Contract Value of $10,000 being
reduced by $2,625.



CNY-672 (11/99) 11

The  new  greatest  adjusted  Contract  Value  is  $7,375.

The Contract Value immediately  after the Withdrawal is $5,900,  which is $8,000
less the $2,000 Withdrawal and the $100 Withdrawal Charge.

The Death Benefit  immediately  after the Withdrawal is the greatest of Purchase
Payments less  Withdrawals  and Withdrawal  Charges ($5,000 minus $2,100) or the
Contract Value ($5,900) or the greatest adjusted Contract Value ($7,375).

The Death Benefit is therefore $7,375.

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

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

2.   the Contract  Value  determined on the Valuation  Period next following the
     date of receipt by the  Company of both due proof of death and an  election
     for payment; or

3.   the greatest adjusted Contract Value.

The greatest adjusted  Contract Value is evaluated at each Contract  Anniversary
on or before the Owner's,  or a Joint  Owner's,  80th birthday and on each day a
Purchase Payment or Withdrawal is made. On the Contract Anniversary on or before
the Owner's,  or a Joint Owner's 80th  birthday,  if the current  Contract Value
exceeds the greatest  adjusted  Contract Value, the greatest  adjusted  Contract
Value will be increased to the current  Contract Value. If a Purchase Payment is
made,  the amount of the Purchase  Payment will  increase the greatest  adjusted
Contract  Value. If a Withdrawal is made, the greatest  adjusted  Contract Value
will be reduced by the Withdrawal Amount and any associated  Withdrawal  Charges
divided by the Contract Value immediately prior to the Withdrawal, multiplied by
the greatest adjusted Contract Value immediately prior to the Withdrawal.

If Joint Owners are named:

1)   The Death Benefit is determined based on the age of the oldest Joint Owner;
     and

2)   The Death Benefit is payable upon the first death of a Joint Owner.

3)   Upon the death of either Joint Owner, the surviving Joint Owner will be the
     Primary Beneficiary.  Any other Beneficiary designated will be a Contingent
     Beneficiary unless otherwise indicated in writing.

The Death  Benefit  will be paid  following  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 fi rst 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 a Purchase Payment has not been
made for a period of 3 years and the Contract  Value on the Annuity Date 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.

BASIS OF PAYMENTS - The Annuity  Tables are based on the Annuity 2000  mortality
table  with  interest  at the  Minimum  Guaranteed  Interest  Rate for the Fixed
Annuity




CNY-672 (11/99)

Option and  interest at the Assumed  Investment  Rate for the  Variable  Annuity
Option  shown on the  Contract  Data  Page.  The  Adjusted  Attained  Age of the
Annuitant on the Annuity Date is used to determine the Annuity Payments.

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 fi rst 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.

12




CNY-672 (11/99)

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 based on the Adjusted  Attained Age of the  Annuitant at time of transfer
for the Annuity  Option,  determined  using the Annuity  2000  mortality  table,
Male/Female,  with interest at the applicable  Assumed  Investment  Rate for the
Variable  Annuity  Option.  Amounts  transferred to the General  Account will be
applied  under the Annuity  Option  elected at the Adjusted  Attained Age of the
Annuitant  at the time of the transfer and will be treated in the same manner as
regular  purchases of fixed payout annuities from Contract Values in the General
Account. 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 $500 after a partial withdrawal is completed.

The Death  Benefit  is  reduced  when  withdrawals  are made.  The amount of the
reduction is described in the DEATH OF OWNER section.

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 the
first year following  receipt,  6% of the Purchase Payment  withdrawn within the
second year following  receipt,  5% of the Purchase Payment withdrawn within the
third year following  receipt,  4% of the Purchase Payment  withdrawn within the
fourth year following  receipt,  3% of the Purchase Payment withdrawn within the
fifth year of receipt,  2% of the Purchase  Payment  withdrawn  within the sixth
year of receipt, 1% of the Purchase Payment withdrawn within the seventh year of
receipt and 0% thereafter.

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. However, total monthly withdrawals cannot exceed 10%
     of Purchase Payments in any 12 month period.

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


13




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.




CNY-672 (11/99) 15

<TABLE>
<CAPTION>
                             ANNUITY TABLE OPTION 1
                   Monthly Annuity Payments for Life Annuity
                   For Each $1,000 Of Contract Value Applied



               Male      Female                        Male      Female                        Male           Female
Adjusted       Monthly   Monthly        Adjusted       Monthly   Monthly        Adjusted       Monthly        Monthly
Age            Payment   Payment        Age            Payment   Payment        Age            Payment        Payment


<S>             <C>      <C>            <C>            <C>       <C>            <C>            <C>            <C>
5               2.79     2.74           35             3.36      3.23           65             5.77           5.24
6               2.80     2.74           36             3.40      3.26           66             5.94           5.39
7               2.81     2.75           37             3.43      3.29           67             6.13           5.55
8               2.82     2.76           38             3.47      3.32           68             6.34           5.72
9               2.83     2.77           39             3.51      3.35           69             6.55           5.91
10              2.84     2.78           40             3.55      3.39           70             6.78           6.10
11              2.85     2.80           41             3.60      3.43           71             7.02           6.32
12              2.87     2.81           42             3.65      3.46           72             7.28           6.55
13              2.88     2.82           43             3.69      3.50           73             7.56           6.80
14              2.90     2.83           44             3.75      3.55           74             7.86           7.07
15              2.91     2.84           45             3.80      3.59           75             8.18           7.37
16              2.92     2.86           46             3.86      3.64           76             8.52           7.68
17              2.94     2.87           47             3.91      3.69           77             8.88           8.02
18              2.96     2.88           48             3.98      3.74           78             9.27           8.40
19              2.97     2.90           49             4.04      3.79           79             9.69           8.80
20              2.99     2.91           50             4.11      3.85           80             10.13          9.23
21              3.01     2.93           51             4.18      3.91           81             10.60          9.71
22              3.03     2.94           52             4.25      3.97           82             11.11          10.22
23              3.05     2.96           53             4.33      4.04           83             11.65          10.77
24              3.07     2.98           54             4.42      4.11           84             12.23          11.37
25              3.09     3.00           55             4.50      4.19           85             12.84          12.01
26              3.11     3.02           56             4.60      4.27           86             13.49          12.70
27              3.13     3.04           57             4.70      4.35           87             14.18          13.44
28              3.16     3.06           58             4.80      4.44           88             14.92          14.22
29              3.18     3.08           59             4.91      4.53           89             15.70          15.05
30              3.21     3.10           60             5.03      4.63           90             16.52          15.91
31              3.24     3.12           61             5.16      4.74
32              3.27     3.15           62             5.30      4.86
33              3.30     3.17           63             5.44      4.98
34              3.33     3.20           64             5.60      5.11
</TABLE>




CNY-672 (11/99) 16


<TABLE>
<CAPTION>
                             ANNUITY TABLE OPTION 2
  Monthly Annuity Payments for Life Annuity with 5, 10 or 20 Years Guaranteed
                   For Each $1,000 Of Contract Value Applied


Female's                                                         Female's
Adjusted       5 Years        10 Years       20 Years            Adjusted       5 Years        10 Years       20 Years
Age            Guaranteed     Guaranteed     Guaranteed          Age            Guaranteed     Guaranteed     Guaranteed

<S>             <C>           <C>            <C>                 <C>            <C>            <C>            <C>
5               2.74          2.74           2.73                50             3.85           3.84           3.78
6               2.74          2.74           2.74                51             3.91           3.89           3.83
7               2.75          2.75           2.75                52             3.97           3.96           3.88
8               2.76          2.76           2.76                53             4.04           4.02           3.94
9               2.77          2.77           2.77                54             4.11           4.09           4.00
10              2.78          2.78           2.78                55             4.18           4.16           4.06
11              2.80          2.79           2.79                56             4.26           4.23           4.12
12              2.81          2.81           2.80                57             4.34           4.31           4.18
13              2.82          2.82           2.82                58             4.43           4.40           4.25
14              2.83          2.83           2.83                59             4.52           4.49           4.31
15              2.84          2.84           2.84                60             4.62           4.58           4.38
16              2.86          2.85           2.85                61             4.73           4.68           4.45
17              2.87          2.87           2.87                62             4.84           4.78           4.52
18              2.88          2.88           2.88                63             4.96           4.89           4.60
19              2.90          2.90           2.89                64             5.08           5.01           4.67
20              2.91          2.91           2.91                65             5.22           5.13           4.74
21              2.93          2.93           2.92                66             5.36           5.26           4.81
22              2.94          2.94           2.94                67             5.51           5.40           4.88
23              2.96          2.96           2.96                68             5.68           5.54           4.95
24              2.98          2.98           2.97                69             5.86           5.69           5.02
25              3.00          3.00           2.99                70             6.05           5.85           5.08
26              3.02          3.01           3.01                71             6.25           6.02           5.14
27              3.04          3.03           3.03                72             6.47           6.20           5.19
28              3.06          3.05           3.05                73             6.70           6.38           5.24
29              3.08          3.08           3.07                74             6.95           6.56           5.28
30              3.10          3.10           3.09                75             7.21           6.76           5.32
31              3.12          3.12           3.11                76             7.50           6.96           5.36
32              3.15          3.15           3.14                77             7.80           7.16           5.39
33              3.17          3.17           3.16                78             8.12           7.36           5.41
34              3.20          3.20           3.19                79             8.46           7.56           5.43
35              3.23          3.23           3.21                80             8.82           7.75           5.45
36              3.26          3.25           3.24                81             9.20           7.95           5.46
37              3.29          3.28           3.27                82             9.60           8.13           5.48
38              3.32          3.32           3.30                83             10.01          8.30           5.48
39              3.35          3.35           3.33                84             10.44          8.47           5.49
40              3.39          3.38           3.37                85             10.88          8.62           5.50
41              3.42          3.42           3.40                86             11.32          8.76           5.50
42              3.46          3.46           3.44                87             11.76          8.88           5.50
43              3.50          3.50           3.47                88             12.20          8.99           5.50
44              3.55          3.54           3.51                89             12.63          9.09           5.51
45              3.59          3.58           3.55                90             13.04          9.18           5.51
46              3.64          3.63           3.59
47              3.69          3.68           3.64
48              3.74          3.73           3.68
49              3.79          3.78           3.73
</TABLE>




CNY-672 (11/99) 17


<TABLE>
<CAPTION>
                             ANNUITY TABLE OPTION 2
  Monthly Annuity Payments for Life Annuity with 5, 10 or 20 Years Guaranteed
                   For Each $1,000 Of Contract Value Applied


Male's                                                                     Male's
Adjusted       5 Years        10 Years       20 Years                      Adjusted       5 Years        10 Years       20 Years
Age            Guaranteed     Guaranteed     Guaranteed                    Age            Guaranteed     Guaranteed     Guaranteed

<S>            <C>            <C>            <C>                           <C>            <C>            <C>            <C>
5              2.79           2.78           2.78                          50             4.10           4.08           3.97
6              2.80           2.80           2.79                          51             4.17           4.14           4.03
7              2.81           2.81           2.80                          52             4.24           4.21           4.08
8              2.82           2.82           2.81                          53             4.32           4.29           4.14
9              2.83           2.83           2.82                          54             4.40           4.37           4.20
10             2.84           2.84           2.84                          55             4.49           4.45           4.26
11             2.85           2.85           2.85                          56             4.58           4.53           4.32
12             2.87           2.87           2.86                          57             4.68           4.63           4.39
13             2.88           2.88           2.87                          58             4.78           4.72           4.45
14             2.89           2.89           2.89                          59             4.89           4.82           4.52
15             2.91           2.91           2.90                          60             5.01           4.93           4.58
16             2.92           2.92           2.92                          61             5.13           5.04           4.65
17             2.94           2.94           2.93                          62             5.27           5.16           4.72
18             2.96           2.95           2.95                          63             5.41           5.28           4.78
19             2.97           2.97           2.96                          64             5.56           5.41           4.85
20             2.99           2.99           2.98                          65             5.71           5.55           4.91
21             3.01           3.01           3.00                          66             5.88           5.69           4.97
22             3.03           3.02           3.02                          67             6.06           5.84           5.03
23             3.05           3.04           3.04                          68             6.25           5.99           5.08
24             3.07           3.06           3.06                          69             6.45           6.14           5.13
25             3.09           3.09           3.08                          70             6.66           6.30           5.18
26             3.11           3.11           3.10                          71             6.88           6.47           5.23
27             3.13           3.13           3.12                          72             7.12           6.64           5.27
28             3.16           3.15           3.14                          73             7.36           6.81           5.31
29             3.18           3.18           3.17                          74             7.62           6.98           5.34
30             3.21           3.21           3.19                          75             7.90           7.16           5.37
31             3.24           3.23           3.22                          76             8.19           7.34           5.39
32             3.26           3.26           3.25                          77             8.49           7.51           5.42
33             3.29           3.29           3.28                          78             8.81           7.69           5.43
34             3.33           3.32           3.31                          79             9.13           7.86           5.45
35             3.36           3.36           3.34                          80             9.48           8.02           5.46
36             3.39           3.39           3.37                          81             9.83           8.18           5.47
37             3.43           3.43           3.40                          82             10.20          8.33           5.48
38             3.47           3.46           3.44                          83             10.57          8.48           5.49
39             3.51           3.50           3.47                          84             10.95          8.62           5.50
40             3.55           3.55           3.51                          85             11.34          8.74           5.50
41             3.60           3.59           3.55                          86             11.74          8.86           5.50
42             3.64           3.63           3.59                          87             12.13          8.97           5.50
43             3.69           3.68           3.63                          88             12.52          9.06           5.51
44             3.74           3.73           3.68                          89             12.91          9.15           5.51
45             3.80           3.78           3.72                          90             13.30          9.23           5.51
46             3.85           3.84           3.77
47             3.91           3.89           3.82
48             3.97           3.95           3.87
49             4.03           4.01           3.92
</TABLE>




<TABLE>
<CAPTION>
                             ANNUITY TABLE OPTION 3

               Monthly Payments for Joint & Last Survivor Annuity
                   For Each $1,000 Of Contract Value Applied


                         JOINT AND 50% SURVIVOR ANNUITY
                               Male's Adjusted Age

Female's Adjusted Age                   50        55        60        65        70        75

<S>  <C>                                <C>       <C>       <C>       <C>       <C>       <C>
     50                                 3.98      4.15      4.36      4.62      4.91      5.24
     55                                 4.15      4.34      4.57      4.85      5.18      5.54
     60                                 4.36      4.57      4.83      5.14      5.51      5.92
     65                                 4.61      4.85      5.14      5.49      5.91      6.39
     70                                 4.91      5.18      5.52      5.93      6.42      6.99
     75                                 5.27      5.59      5.98      6.47      7.06      7.75



                      JOINT AND 66 2 /3% SURVIVOR ANNUITY
                              Male's Adjusted Age


Female's Adjusted Age                   50        55        60        65        70        75

     50                                 3.82      3.96      4.12      4.29      4.47      4.66
     55                                 3.98      4.14      4.33      4.53      4.75      4.97
     60                                 4.15      4.35      4.57      4.82      5.08      5.35
     65                                 4.34      4.58      4.85      5.16      5.49      5.83
     70                                 4.55      4.83      5.16      5.54      5.97      6.41
     75                                 4.77      5.10      5.49      5.97      6.52      7.12


                        JOINT AND 100% SURVIVOR ANNUITY
                              Male's Adjusted Age

Female's Adjusted Age                   50        55        60        65        70         75

     50                                 3.54      3.63      3.70      3.75      3.79      3.81
     55                                 3.67      3.80      3.91      4.00      4.07      4.11
     60                                 3.79      3.97      4.14      4.29      4.40      4.49
     65                                 3.88      4.12      4.36      4.59      4.80      4.95
     70                                 3.96      4.24      4.56      4.90      5.22      5.51
     75                                 4.01      4.34      4.73      5.17      5.65      6.12
</TABLE>

Information about different age combinations will be furnished upon request.




SAMPLE


INDIVIDUAL FLEXIBLE PURCHASE PAYMENT
DEFERRED VARIABLE AND FIXED ANNUITY CONTRACT

NONPARTICIPATING
NO DIVIDENDS


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




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


ENDORSEMENT

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

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

     1)   Automatic  Withdrawals of up to 10% of aggregate purchase payments may
          be  made.  The  Automatic   Withdrawal  made  each  month  will  equal
          one-twelfth (1/12) of the annual Automatic Withdrawal amount.

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

All other terms and conditions of the Contract remain unchanged.

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




_______________________Secretary             _______________________President

CNY-4053 (11/99)


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

ENDORSEMENT

This  Endorsement  forms a part of the  Contract  to which it is  attached.  The
effective date of this  Endorsement is the day the Company  receives notice that
the Owner has elected to accept this Endorsement. The Contract is amended in the
following manner:

1)   The DEATH OF OWNER section of the DEATH BENEFIT provision is deleted in its
     entirety and replaced with the following:

     "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.
     Before the Owner, or a Joint Owner,  attains age 80, the Death Benefit will
     be the greatest of:

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

     2.   the Contract Value  determined on the Valuation  Period next following
          the date of receipt  by the  Company of both due proof of death and an
          election for payment; or

     3.   the greatest adjusted Contract Value.

     The greatest  adjusted  Contract  Value as of the day Cova receives  notice
     that the Owner has elected to accept this  Endorsement is the Death Benefit
     as stated in the Contract.  The greatest  adjusted  Contract  Value is then
     evaluated at each subsequent Contract Anniversary prior to the death of the
     Owner or Joint  Owner and on each  subsequent  day a  Purchase  Payment  or
     Withdrawal is made. On the Contract  Anniversary,  if the current  Contract
     Value exceeds the greatest  adjusted  Contract Value, the greatest adjusted
     Contract  Value will be  increased  to the  current  Contract  Value.  If a
     Purchase  Payment is made, the amount of the Purchase Payment will increase
     the greatest adjusted Contract Value. If a Withdrawal is made, the greatest
     adjusted Contract Value will be reduced by the sum of the Withdrawal Amount
     and  any  associated  Withdrawal  Charges  divided  by the  Contract  Value
     immediately  prior to the Withdrawal,  multiplied by the greatest  adjusted
     Contract Value immediately prior to the Withdrawal.

     The following  example describes the effect of a Withdrawal on the greatest
     adjusted Contract Value: Assumed facts for example:

     $10,000 current greatest adjusted Contract Value
     $8,000 Contract Value
     $5,000 total Purchase  Payments,  less any prior Withdrawals and associated
     Withdrawal Charges
     $2,100 partial withdrawal ($2,000 Withdrawal + $100 Withdrawal Charge)
     New  greatest  adjusted  Contract  Value = $10,000 -  [($2,100  / $8,000) x
     $10,000)] which results in the current greatest  adjusted Contract Value of
     $10,000 being reduced by $2,625.
     The new greatest adjusted Contract Value is $7,375.
     The Contract Value  immediately  after the  Withdrawal is $5,900,  which is
     $8,000 less the $2,000 Withdrawal and the $100 Withdrawal Charge.
     The Death  Benefit  immediately  after the  Withdrawal  is the  greatest of
     Purchase  Payments less  Withdrawals  and Withdrawal  Charges ($5,000 minus
     $2,100) or the Contract  Value ($5,900) or the greatest  adjusted  Contract
     Value ($7,375).
     The Death Benefit is therefore $7,375.


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

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

     2.   the Contract Value  determined on the Valuation  Period next following
          the date of receipt  by the  Company of both due proof of death and an
          election for payment; or

     3.   the greatest adjusted Contract Value.

     The greatest  adjusted  Contract  Value as of the day Cova receives  notice
     that the Owner has elected to accept this  Endorsement is the Death Benefit
     as stated in the Contract.  The greatest  adjusted  Contract  Value is then
     evaluated at each subsequent Contract Anniversary on or before the Owner's,
     or a Joint  Owner's,  80th birthday and on each  subsequent  day a Purchase
     Payment or Withdrawal is made.  On the Contract  Anniversary,  on or before
     the Owner's,  or a Joint  Owner's 80th  birthday,  if the current  Contract
     Value exceeds the greatest  adjusted  Contract Value, the greatest adjusted
     Contract  Value will be  increased  to the  current  Contract  Value.  If a
     Purchase  Payment is made, the amount of the Purchase Payment will increase
     the greatest adjusted Contract Value. If a Withdrawal is made, the greatest
     adjusted  Contract Value will be reduced by the  Withdrawal  Amount and any
     associated  Withdrawal  Charges  divided by the Contract Value  immediately
     prior to the Withdrawal, multiplied by the greatest adjusted Contract Value
     immediately prior to the Withdrawal.

     If Joint Owners are named:

     1)   The Death Benefit is  determined  based on the age of the oldest Joint
          Owner; and

     2)   The Death Benefit is payable upon the first death of a Joint Owner.

     3)   Upon the death of either Joint Owner,  the surviving  Joint Owner will
          be the Primary Beneficiary. Any other Beneficiary designated will be a
          Contingent Beneficiary unless otherwise identified in writing.

     The Death Benefit will be paid following 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."

2)   The WITHDRAWALS  section of the WITHDRAWAL  provision is amended to include
     the following paragraph:

     "The Death Benefit is reduced when  withdrawals are made. The amount of the
     reduction is described in the DEATH OF OWNER section."

All other terms and conditions of the Contract remain unchanged.

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

CNY-4053 (11/99)


______________________Secretary                   ________________President


                  DECLARATION AND CERTIFICATE OF INCORPORATION
                                 AND CHARTER OF
                       FIRST XEROX LIFE INSURANCE COMPANY
                    Under Section 1201 of the Insurance Law
                            of the State of New York

We, the  undersigned,  being natural  persons each of whom is at least  eighteen
years of age and  citizens of the United  States and at least three of which are
residents  of the State of New York,  hereby  declare  our  intention  to form a
corporation for the purposes of transacting the kinds of insurance  specified in
paragraphs  "1",  "2", and "3" of Section  1113(a) of the  Insurance  Law of the
State of New York and the kinds of reinsurance  authorized under Section 1114 of
the  Insurance  Law of the State of New York and we do hereby  certify  that the
following is the proposed Charter of the Corporation:

CHARTER

Section 1. The name of this Corporation is: FIRST XEROX LIFE INSURANCE COMPANY.

Section 2. The principal office of the Corporation shall be located in the City,
County and State of New York.  Section 3. The kinds of insurance  business to be
transacted by the Corporation shall be as follows:

         (a) "Life  Insurance,"  meaning every insurance upon the lives of human
beings,  and every  insurance  appertaining  thereto,  including the granting of
endowment  benefits,  additional  benefits  in the  event of death by  accident,
additional benefits to safeguard the contract from lapse,  accelerated  payments
of part of all of the death benefit or a special  surrender value upon diagnosis
(A) of terminal  illness  defined as a life expectancy of twelve months or less,
or (B) of a medical condition requiring  extraordinary medical care or treatment
regardless of life expectancy,  or provide a special surrender value, upon total
and  permanent  disability of the insured,  and optional  modes of settlement of
proceeds.  Amounts paid the Corporation for life insurance and proceeds  applied
under optional modes of settlement or under dividend options may be allocated by
the Corporation to one or more separate accounts pursuant to Section 4240 of the
Insurance Law of the State of New York.

         (b) "Annuities," meaning all agreements to make periodical payments for
a period  certain or where the making or  continuance of all or some of a series
of  such  payments,  or the  amount  of  any  such  payment,  depends  upon  the
continuance of human life, except payments made under the authority of paragraph
one hereof.  Amounts  paid the  Corporation  to provide  annuities  and proceeds
applied under  optional  modes of settlement  or under  dividend  options may be
allocated  by the  Corporation  to one or more  separate  accounts  pursuant  to
Section 4240 of the Insurance Law of the State of New York.

         (c) "Accident  and Health  Insurance,"  meaning (i)  insurance  against
death  or  personal  injury  by  accident  or by any  specific  kind or kinds of
accident and insurance  against  sickness,  ailment or bodily injury,  including
insurances  providing disability benefits pursuant to Article IX of the Workers'
Compensation  law of the State of New York,  except  as  specified  in item (ii)
hereof; and (ii) non-cancelable disability insurance,  meaning insurance against
disability  resulting  from  sickness,  ailment or bodily injury (but  excluding
insurance  solely against  accidental  injury) under any contract which does not
give the insurer the option to cancel or otherwise  terminate the contract at or
after one year from its effective date or renewal date.

         (d)  "Reinsurance,"  meaning all kinds of  reinsurance  of the kinds of
insurance  permitted  in  paragraphs  1,  2,  and 3 of  Section  1113(a)  of the
Insurance  Law of the State of New York as  authorized  by  Section  1114 of the
Insurance law of the State of New York.

and such other insurance or other business as a stock life insurance company now
is or  hereinafter  may be  permitted  to  transact  under  Section  1714 of the
Insurance  Law of the  State of New York and  under  any  other  section  of the
Insurance  Law of the State of New York and under any other  applicable  law and
for which the Corporation shall have the required capital and surplus.

Section 4. The corporate powers of this Corporation shall be exercised through a
Board of  Directors  and through  such  officers  and agents as such Board shall
empower.

Section  5. The Board of  Directors  shall  consist of not less than 13 nor more
than 21 members.  Each director  shall be at least  eighteen years of age and at
all times a majority  shall be citizens and  residents of the United  States and
not less than three shall be residents of this State. The directors shall not be
required to hold any shares of stock in the Corporation.

Section 6. The  following  named  persons  shall be the first  directors  of the
Corporation who shall serve until the first Annual Meeting of the Corporation:

Board of Directors

Name                                          Post Office Residence Addresses
- ----                                          -------------------------------

Donald R. Altieri                                 10 Stallion Trails
                                                  Greenwich, Connecticut 06831

Norse N. Blazzard                                 441 S. Surf Road
                                                  Hollywood, Florida 33019

Susan M. Boyle                                    440 Riversville Road
                                                  Greenwich, Connecticut 06831

Stephen P. Clark                                  23 S. Park
                                                  Hinsdale, Illinois 60521

Francis A. Goodhue III                            Fox Lane RFD #2
                                                  Mt. Kisco, New York 10549

Dean H. Goossen                                   1941 Sunset Ridge Road
                                                  Glenview, Illinois 60025

Richard A. Hemmings                               1214 Scott Avenue
                                                  Winnetka, Illinois 60093

Robert Hopson                                     2 Elmcreek Drive #415
                                                  Elmhurst, Illinois 60126

William C. Mair                                   7N349 Westview Court
                                                  St. Charles, Illinois 60175

Thomas A. Price                                   60 Wagstaff Lane
                                                  West Islip, New York 11795

Brother Thomas J. Scanlan, F.S.C.                 Christian Brothers Center
                                                  4415 Post Road
                                                  Bronx, New York 10471

Robert B. Stack                                   2644 Roslyn Circle
                                                  Highland Park, Illinois 60035

Lorry J. Stensrud                                 1305 Elm Tree Road
                                                  Lake Forest, Illinois 60045

Section 7. The Annual meeting of the  stockholders of the  Corporation  shall be
held on the Tuesday  following the first Monday in the month of May in each year
at such place and time as the Board of Directors  shall by resolution  prescribe
in  accordance  with the  Corporation's  By-Laws  for the  purpose  of  electing
directors  and for the  transaction  of such other  business as may  properly be
brought  before the  meeting.  At such  Annual  Meeting the  directors  shall be
elected for the ensuing  year,  the  directors to take office  immediately  upon
election  and to hold  office  until the next  Annual  Meeting,  and until their
successors  are elected and  qualify.  Whenever  any vacancy  shall occur in the
Board of Directors, by death, resignation or otherwise, the remaining members of
the Board may elect a director or  directors  to fill the  vacancy or  vacancies
then  existing and each  director so elected shall hold office for the unexpired
term of the director whose place he has taken.

Section 8. The  duration of  corporate  existence  of the  Corporation  shall be
perpetual.

Section 9. The amount of the  authorized  capital  of the  Corporation  shall be
$2,000,000  and shall  consist of 200,000  shares of common  stock  having a par
value of $10.00 per share.

Section 10. No director shall be personally  liable to the Corporation or any of
its  shareholders  for damages  for any breach of duty as a director;  provided,
however,  that the  foregoing  provision  shall not  eliminate  or limit (i) the
liability of a director if a judgment or other final adjudication adverse to him
or her  establishes  that  his or her  acts or  omissions  were in bad  faith or
involved  intentional  misconduct  or were acts or omissions (a) which he or she
knew or reasonably  should have known violated the New York Insurance Law or (b)
which violated a specific  standard of care imposed on directors  directly,  and
not by  reference,  by a  provision  of the  New  York  Insurance  Law  (or  any
regulations promulgated thereunder) or (c) which constituted a knowing violation
of any other law,  or  establishes  that he or she  personally  gained in fact a
financial profit or other advantage to which he or she was not legally entitled;
or (ii)  the  liability  of a  director  for any act or  omission  prior  to the
adoption of this provision by the shareholders of the Corporation.

IN WITNESS WHEREOF, we the undersigned  Incorporators,  have made and subscribed
this Certificate on the date and at the place hereinafter attested.

                  State of Connecticut
Donald R. Altieri County of Fairfield   ss.

                  On the 17th day of December, 1992 before me personally came

Norse N.  Blazzard  Donald  R.  Altieri  to me known  and  known to me to be the
individual  incorporator  specified in and who executed the foregoing instrument
and acknowledged to me that (s)he executed the same.

Susan M. Boyle

Stephen P. Clark  Notary Public

Francis A. Goodhue III

Dean H. Goossen

Richard A. Hemmings

Robert Hopson

William C. Mair

Thomas A. Price

Br. Thomas J. Scanlan, F.S.C.

Robert B. Stack

Lorry J. Stensrud

IN WITNESS WHEREOF, we the undersigned  Incorporators,  have made and subscribed
this Certificate on the date and at the place hereinafter attested.

                  State of Connecticut
Donald R. Altieri County of Fairfield: ss.

                  On the 15 day of  December,  1992  before me  personally  came
Norse N.  Blazzard  to me  Norse N.  Blazzard  known  and  known to me to be the
individual  incorporator  specified in and who executed the foregoing instrument
and acknowledged to me that (s)he executed the same.

Susan M. Boyle

Stephen P. Clark  Notary Public

Francis A. Goodhue III

Dean H. Goossen

Richard A. Hemmings

Robert Hopson

William C. Mair

Thomas A. Price

Br. Thomas J. Scanlan, F.S.C.

Robert B. Stack

Lorry J. Stensrud

IN WITNESS WHEREOF, we the undersigned  Incorporators,  have made and subscribed
this Certificate on the date and at the place hereinafter attested.

                  State of Connecticut
Donald R. Altieri County of Fairfield: ss. Stanford

     On the 18th day of December,  1992 before me personally came Susan Boyle to
me

Norse  N.  Blazzard  known  and  known to me to be the  individual  incorporator
specified in and who executed the foregoing  instrument and  acknowledged  to me
that (s)he executed the same.

Susan M. Boyle

Stephen P. Clark  Notary Public

Francis A. Goodhue III

Dean H. Goossen

Richard A. Hemmings

Robert Hopson

William C. Mair

Thomas A. Price

Br. Thomas J. Scanlan, F.S.C.

Robert B. Stack

Lorry J. Stensrud

IN WITNESS WHEREOF, we the undersigned  Incorporators,  have made and subscribed
this Certificate on the date and at the place hereinafter attested.

                  State of Illinois
Donald R. Altieri County of DuPage: ss.

                  On the 15th day of December,  1992 before me  personally  came
______________  to me  Norse  N.  Blazzard  known  and  known  to  me to be  the
individual  incorporator  specified in and who executed the foregoing instrument
and acknowledged to me that (s)he executed the same.

Susan M. Boyle

Stephen P. Clark  Notary Public

Francis A. Goodhue III

Dean H. Goossen

Richard A. Hemmings

Robert Hopson

William C. Mair

Thomas A. Price

Br. Thomas J. Scanlan, F.S.C.

Robert B. Stack

Lorry J. Stensrud

IN WITNESS WHEREOF, we the undersigned  Incorporators,  have made and subscribed
this Certificate on the date and at the place hereinafter attested.

                  State of New York
Donald R. Altieri County of New York: ss.

                  On the 17th day of December,  1992 before me  personally  came
Francis A. Goodhue III to me Norse N.  Blazzard  known and known to me to be the
individual  incorporator  specified in and who executed the foregoing instrument
and acknowledged to me that (s)he executed the same.

Susan M. Boyle

Stephen P. Clark  Notary Public

Francis A. Goodhue III

Dean H. Goossen

Richard A. Hemmings

Robert Hopson

William C. Mair

Thomas A. Price

Br. Thomas J. Scanlan, F.S.C.

Robert B. Stack

Lorry J. Stensrud

IN WITNESS WHEREOF, we the undersigned  Incorporators,  have made and subscribed
this Certificate on the date and at the place hereinafter attested.

                  State of Illinois
Donald R. Altieri County of DuPage: ss.

                  On the 17th day of December,  1992 before me  personally  came
Dean H.  Goossen  to me  Norse  N.  Blazzard  known  and  known  to me to be the
individual  incorporator  specified in and who executed the foregoing instrument
and acknowledged to me that (s)he executed the same.

Susan M. Boyle

Stephen P. Clark  Notary Public

Francis A. Goodhue III

Dean H. Goossen

Richard A. Hemmings

Robert Hopson

William C. Mair

Thomas A. Price

Br. Thomas J. Scanlan, F.S.C.

Robert B. Stack

Lorry J. Stensrud

IN WITNESS WHEREOF, we the undersigned  Incorporators,  have made and subscribed
this Certificate on the date and at the place hereinafter attested.

                  State of Illinois
Donald R. Altieri County of Cook: ss.

                  On the 14th day of December,  1992 before me  personally  came
Richard  A.  Hemmings  to me Norse N.  Blazzard  known and known to me to be the
individual  incorporator  specified in and who executed the foregoing instrument
and acknowledged to me that (s)he executed the same.

Susan M. Boyle

Stephen P. Clark  Notary Public

Francis A. Goodhue III

Dean H. Goossen

Richard A. Hemmings

Robert Hopson

William C. Mair

Thomas A. Price

Br. Thomas J. Scanlan, F.S.C.

Robert B. Stack

Lorry J. Stensrud

IN WITNESS WHEREOF, we the undersigned  Incorporators,  have made and subscribed
this Certificate on the date and at the place hereinafter attested.

                  State of New York
Donald R. Altieri County of New York: ss.

                  On the 15th day of December,  1992 before me  personally  came
Thomas  A.  Price  to me  Norse  N.  Blazzard  known  and  known to me to be the
individual  incorporator  specified in and who executed the foregoing instrument
and acknowledged to me that (s)he executed the same.

Susan M. Boyle

Stephen P. Clark  Notary Public

Francis A. Goodhue III

Dean H. Goossen

Richard A. Hemmings

Robert Hopson

William C. Mair

Thomas A. Price

Br. Thomas J. Scanlan, F.S.C.

Robert B. Stack

Lorry J. Stensrud

IN WITNESS WHEREOF, we the undersigned  Incorporators,  have made and subscribed
this Certificate on the date and at the place hereinafter attested.

                  State of New York
Donald R. Altieri County of Bronx: ss.

                  On the 14th day of December,  1992 before me  personally  came
Br. Thomas J. Scanlan,  F.S.C.  to me Norse N. Blazzard known and known to me to
be the  individual  incorporator  specified in and who  executed  the  foregoing
instrument and acknowledged to me that (s)he executed the same.

Susan M. Boyle

Stephen P. Clark  Notary Public

Francis A. Goodhue III

Dean H. Goossen

Richard A. Hemmings

Robert Hopson

William C. Mair

Thomas A. Price

Br. Thomas J. Scanlan, F.S.C.

Robert B. Stack

Lorry J. Stensrud

IN WITNESS WHEREOF, we the undersigned  Incorporators,  have made and subscribed
this Certificate on the date and at the place hereinafter attested.

                  State of Illinois
Donald R. Altieri County of DuPage: ss.

                  On the 15th day of December,  1992 before me  personally  came
Lorry J.  Stensrud  to me  Norse N.  Blazzard  known  and  known to me to be the
individual  incorporator  specified in and who executed the foregoing instrument
and acknowledged to me that (s)he executed the same.

Susan M. Boyle

Stephen P. Clark  Notary Public

Francis A. Goodhue III

Dean H. Goossen

Richard A. Hemmings

Robert Hopson

William C. Mair

Thomas A. Price

Br. Thomas J. Scanlan, F.S.C.

Robert B. Stack

Lorry J. Stensrud


       AMENDED AND RESTATED BY-LAWS OF FIRST COVA LIFE INSURANCE COMPANY

                                   ARTICLE I

                                    CHARTER

Section I.1.  Charter.  The name and purpose of the Corporation  shall be as set
forth in the Charter.  These By-Laws,  the powers of the  Corporation and of its
directors  and  shareholders,   and  all  matters  concerning  the  conduct  and
regulation  of the business and affairs of the  Corporation  shall be subject to
such provisions in regard thereto, if any, as are set forth in the Charter.  All
references  in these  By-Laws to the Charter shall mean the Charter as from time
to time amended and restated.

                                   ARTICLE II

                                    OFFICES

Section II.1. Offices.  The principal office of the Corporation shall be located
in the County of Manhattan,  State of New York. The Corporation,  in addition to
its  principal  office,  may also  establish and maintain such other offices and
places of  business,  within or without  the State of New York,  as the Board of
Directors may from time to time determine.

                                  ARTICLE III

                                  SHAREHOLDERS

Section III.1.  Annual  Meeting.  The annual meeting of the  shareholders of the
Corporation  for the election of directors and for the transaction of such other
business as may  properly  come  before the meeting  shall be held on the fourth
Tuesday in January of each year,  at nine  o'clock in the  forenoon,  or on such
other date or at such other time as may be fixed by the Board of  Directors  and
stated in the  notice of the  meeting.  The  place of the  meeting  shall be the
principal office of the Corporation,  or such other place, within or without the
State of New York,  as may be fixed by the Board of Directors  and stated in the
notice of the meeting.

Section III.2.  Special  Meetings.  A special meeting of the shareholders may be
called  at any time by the  President  or the Board of  Directors,  and shall be
called  by  the  President  upon  the  written   request  of  one-third  of  the
shareholders  of record  entitled  to vote,  such  written  request to state the
purpose or purposes of the meeting and to be  delivered  to the  President.  All
special meetings shall be held at the principal office of the Corporation, or at
such other place,  within or without the State of New York, as may be designated
by the President,  at a date and time to be fixed by the  President,  which date
shall not be later than thirty days from the date of the receipt of such written
request.

Section III.3.  Notice of Meetings and Waiver.  Except as otherwise  required by
law,  a written  notice  of each  meeting  of  shareholders,  whether  annual or
special,  stating the place,  date and hour of the  meeting,  shall be given not
less than ten nor more than fifty days before the meeting to each shareholder of
record  entitled  to  vote  at  such  meeting.  No  notice  of  any  meeting  of
shareholders  need be given to a  shareholder  if a written  waiver  of  notice,
executed before, during or after the meeting by such shareholder or his attorney
thereunto duly authorized,  is filed with the records of the meeting,  or to any
shareholder  who shall attend such meeting in person or by proxy  otherwise than
for the express purpose of objecting, prior to the conclusion of the meeting, to
the  transaction of any business  because the meeting is not lawfully  called or
convened, or to any shareholder with whom communication is at the time unlawful.

Section III.4. Quorum and Adjournment.  Except as otherwise required by law, the
Charter or these  By-Laws,  at all  meetings of  shareholders,  the holders of a
majority of the shares  entitled to vote at such  meeting,  present in person or
represented by proxy, shall constitute a quorum for the transaction of business.
In the  absence of a quorum,  any  officer  entitled  to preside  over or act as
secretary  of such  meeting may adjourn the meeting  from time to time,  without
notice other than announcement at the meeting, until a quorum be present. At any
such  adjourned  meeting at which a quorum may be present,  any  business may be
transacted  which  might  have been  transacted  at the  meeting  as  originally
notified.  If the  adjournment is for more than thirty days or a new record date
is fixed,  notice of adjournment of a meeting of shareholders to another time or
place  shall be given to each  shareholder  of record  entitled  to vote at such
meeting.

Section  III.5.  Voting.  Shareholders  entitled to vote shall have one vote for
each share of stock,  and a proportionate  vote for a fractional share of stock,
entitled  to vote  held  by  them of  record  according  to the  records  of the
Corporation.  The Corporation shall not, directly or indirectly,  vote any share
of its own  stock.  The vote  upon any  question  shall  be by  ballot  whenever
requested  by any person  entitled  to vote but,  unless such a request is made,
voting may be conducted in any way approved by the meeting.  In the absence of a
higher  standard  required  by law,  the  Charter or these  By-Laws,  any matter
properly before a meeting of shareholders  shall be decided by a majority of the
votes cast thereon.

Section III.6. Proxies. Shareholders entitled to vote at a meeting or to express
consent or dissent  without a meeting  may vote  either in person or by proxy in
writing dated not more than six months before the meeting named  therein,  which
proxy shall be filed with the  Secretary or other person  responsible  to record
the proceedings of the meeting before being voted. Unless otherwise specifically
limited by their terms,  such proxies shall entitle the holders  thereof to vote
at any  adjournment  of such meeting but shall not be valid after eleven  months
from its date,  unless the proxy  provides for a longer  period.  The  Secretary
shall determine the validity of any proxy submitted for use at any meeting.

Section III.7.  Waiver of Irregularities.  Unless otherwise provided by law, all
informalities and irregularities in calls, notices of meetings and in the manner
of voting, form a proxy,  credentials and methods of ascertaining those present,
shall be deemed waived if no objection is made thereto at the meeting.

Section III.8. Action by Written Consent. So far as permitted by law, any action
required or  permitted to be taken at any meeting of  shareholders  may be taken
without  meeting if a written consent setting forth such action is signed by all
the shareholders entitled to vote thereon and such written consent is filed with
the records of the  Corporation.  Written consent thus given shall have the same
effect as a unanimous vote of shareholders.

                                   ARTICLE IV

                               BOARD OF DIRECTORS

Section IV.1. Power of Board and Qualification of Directors. The business of the
Corporation  shall be managed by its Board of Directors,  which may exercise all
such powers of the Corporation and do all such lawful acts and things as are not
by law,  the Charter or these  By-Laws  directed or required to be  exercised or
done by the shareholders.

Each director  shall be at least  eighteen  years of age. Not less than three of
the directors shall be residents of the State of New York, and a majority of the
directors  shall be  citizens  and  residents  of the  United  States.  At least
one-third  and,  in any event,  not less than five,  of the  directors  shall be
persons who are not officers or employees  of the  Corporation  or of any entity
controlling, controlled by, or under common control with the Corporation and who
are not beneficial  owners of a controlling  interest in the voting stock of the
Corporation or any such entity.  A director  meeting the  qualifications  of the
immediately  preceding sentence is hereinafter  referred to as a "Non-Affiliated
Director." No director need be a shareholder.

Section IV.2. Number,  Election and Term of Office. The Board of Directors shall
consist of not less than thirteen nor more than eighteen  directors.  The number
of directors shall be fixed by majority vote of the entire Board;  provided that
no decrease in the number of directors  shall  shorten the term of any incumbent
director.  Subject to the provisions of Section IV.8 hereof, the directors shall
be elected annually by the  shareholders  entitled to vote at the annual meeting
of  shareholders,  by a majority of votes at such  election.  Directors  will be
elected  by class so as to  equalize  as nearly as  possible  the number in each
class of members.  There shall be three classes of members.  The terms of office
of the directors  initially  classified  shall be as follows:  that of the first
class shall expire at the annual meeting of  shareholders in 1996, - that of the
second  class at the annual  meeting of  shareholders  in 1997,  and that of the
third class at the annual meeting of  shareholders  in 1998. Upon the expiration
of the term of any director,  a director shall be elected for a three-year  term
to replace the director whose term shall have expired.  Each director elected at
an annual  meeting  shall  hold  office  during the term for which he or she was
elected and until his or her successor  shall have been elected and qualified or
until his or her earlier death, resignation or removal in the manner hereinafter
provided.  In the case of a vacancy or vacancies by reason of an increase in the
number of directors,  the director or directors elected pursuant to Section IV.8
hereof shall hold office until the next annual meeting of the  shareholders.  In
the case of vacancy or  vacancies  by reason of death,  resignation,  removal or
other than by reason of increase  in the number of  directors,  the  director or
directors  elected  pursuant  to Section  IV.8 hereof  shall fill the  unexpired
term(s) for which such  director(s) was elected.  No election of directors shall
be valid  unless  a notice  of the  election  shall  have  been  filed  with the
Superintendent  of  Insurance  of the State of New York at least ten days before
the election.

Section IV.3. Regular Meetings.  A regular meeting of the Board of Directors for
the election of officers and for the  transaction  of such other business as may
properly come before the meeting shall be held without notice at the place where
the annual meeting of shareholders is held,  immediately following such meeting,
or on such  other  date or at such  other  time and place as may be fixed by the
President  and stated in the notice of the  meeting.  The Board of  Directors by
resolution shall provide for the holding of three additional  regular  meetings,
with or without  notice,  and shall fix the times and places,  within or without
the State of New York, at which such meetings shall be held. One regular meeting
shall be held in each calendar quarter.

Section IV.4. Special Meetings, Notice and Waiver. Special meetings of the Board
of  Directors  may be  called  by the  President,  and  shall be  called  by the
President  upon receipt of a written  request of not less than three  directors.
All special  meetings shall be held at a date, time and place to be fixed by the
President,  and the President  shall direct the Secretary to give notice of each
special  meeting to each director by mail at least five days before such meeting
is to be held or in person or by  telephone,  telegraph,  or telecopier at least
two days before such meeting.  Such notice shall state the date, time, place and
purposes of such meeting.  Notice of a meeting need not be given to any director
if a written  waiver of notice,  executed by him or her before,  during or after
the meeting, is filed with the records of the meeting.

Section IV.5.  Quorum and  Conference  Call  Meetings.  A majority of the entire
Board of  Directors,  at least one of whom shall be a  Non-Affiliated  Director,
shall  constitute a quorum for the  transaction  of  business.  When a quorum is
present at any meeting,  a majority of the directors present may take any action
except as otherwise  expressly required by law, the Charter or these By-Laws. In
the  absence of a quorum,  a majority of the  directors  present at the time and
place of any meeting,  may adjourn such meeting from time to time until a quorum
be present. If by reason of one or more vacancies there is less than the minimum
number of  directors,  the Board of  Directors  shall have the power to function
legally prior to the filling of the vacancy; provided, however, that there shall
always be a quorum.  Any one or more  directors may  participate in a regular or
special  meeting  of the Board by means of a  conference  telephone  or  similar
communications  equipment  by means of which all  persons  participating  in the
meeting can hear each other, and  participation in a meeting by such means shall
constitute  presence in person at such meeting.  Nonwithstanding  the foregoing,
with  respect to at least one of the  regular  meetings in each  calendar  year,
which  meeting  shall be  designated  by the  Board  of  Directors,  the  quorum
requirements  set forth in this Section may be met only if the requisite  number
and  category  of  directors  are  physically  present at the place at which the
meeting is held.

Section  IV.6.  Chairman.  The Board of  Directors  may  elect,  from  among its
members, a Chairman. The Chairman of the Board, if one is elected, shall preside
at all meetings of the Board of  Directors  and shall have such other powers and
duties  as may be  granted  or  assigned  to him or her from time to time by the
Board of  Directors.  If a  Chairman  of the Board is  elected  but is absent or
unable to preside at  meetings of the Board of  Directors,  or if no Chairman is
elected, the President shall preside at such meetings.

Section IV.7.  Resignation  and Removal.  Any director may resign at any time by
giving written notice of such resignation to either the Board of Directors,  the
President or the Secretary. Unless otherwise specified therein, such resignation
shall take  effect  upon  receipt  thereof by the Board of  Directors  or by the
President or Secretary. Any director may be removed either with or without cause
at any time by the  affirmative  vote of the  shareholders  of record  holding a
majority of the outstanding  shares of the Corporation  entitled to vote for the
election of directors,  given at a meeting of the  shareholders  called for that
purpose,  or by the holders of a majority of the outstanding  shares entitled to
vote for the  election of directors  without  holding a meeting or notice but by
merely  presenting their majority to the Secretary of the Corporation in writing
for the removal of a director or directors  without  cause.  Any director may be
removed with cause by a majority of the total  number of directors  constituting
the entire Board of Directors at a meeting of the Board of Directors.

Section IV.8. Vacancies.  A vacancy in the Board of Directors arising by reasons
of death,  resignation,  removal (with or without cause), increase in the number
of directors,  or  otherwise,  which may occur  between  annual  meetings of the
shareholders  of the  Corporation  may  be  filled  by a  majority  vote  of the
remaining  directors,  though less than a quorum.  Any such  vacancy may also be
filled by the shareholders entitled to vote for the election of directors at any
meeting held during the existence of such vacancy.  Whenever any director  shall
have resigned and a successor  shall have been chosen pursuant to these By-Laws,
such successor  shall not take office until ten days after written notice of his
or her election  shall have been filed with the  Superintendent  of Insurance of
the State of New York or as otherwise required by law.

Section  IV.9.  Compensation.  By  resolution  of the Board of  Directors,  each
director may be paid his or her expenses,  if any, of attendance at each meeting
of the Board of Directors or a committee thereof and may be paid a stated salary
as director or a fixed sum for attendance at each such meeting, or both. Nothing
in  these  By-Laws  contained  shall  prevent  any  director  from  serving  the
Corporation in any other capacity and receiving compensation  therefor.  Section
IV.10.  Action by  Written  Consent.  So far as  permitted  by law,  any  action
required or permitted  to be taken at any meeting of the Board of Directors  may
be taken  without a meeting if a written  consent  setting  forth such action is
signed by all the directors entitled to vote thereon and such written consent is
filed with the records of the Corporation. Written consent thus given shall have
the same effect as a unanimous vote of directors.

                                   ARTICLE V

                            COMMITTEES OF DIRECTORS

Section V.1. Committees.  The Board of Directors, by the affirmative vote of the
majority of the entire  Board,  shall  appoint  from among its members an Audit,
Nominating  and  Evaluation  Committee,  which  shall  be  comprised  solely  of
Non-Affiliated  Directors,  an Executive Committee,  an Investment Committee and
such  other  committees  as it may deem  necessary.  Each  member  of each  such
committee  shall continue in office during the pleasure of the Board or until he
or she shall cease to be a director.

Except to the extent a greater  proportion is required by the provisions of this
Article V, not less than one-third of the members of each such  committee  shall
consist of  Non-Affiliated  Directors,  at least one of whom shall be present to
constitute  a quorum for the  transaction  of  business.  The  presence,  at any
meeting of a committee,  of a majority of its members  then in office,  at least
one of whom is a  Non-Affiliated  Director,  shall  constitute  a quorum for the
transaction of business. A majority of such quorum may decide any questions that
may come  before  such  meeting.  Any one or more  members  of a  committee  may
participate in a meeting of such committee by means of a conference telephone or
similar communications  equipment by means of which all persons participating in
the meeting can hear each other,  and  participation  in a meeting by such means
shall constitute presence in person at such meeting. So far as permitted by law,
any action  required or  permitted  to be taken at any meeting of any  committee
appointed  and  established  by the Board of  Directors  may be taken  without a
meeting if a written  consent  setting  forth  such  action is signed by all the
members of such committee  entitled to vote thereon and such written  consent is
filed with the records of the Corporation.

Section  V.2.  Executive  Committee.  The Board of  Directors  shall  appoint an
Executive  Committee  consisting  of not  less  than  five  directors,  and  may
designate  as  Chairman  of  the  Executive  Committee  one of  the  members  so
appointed. The Chairman of the Executive Committee shall preside at all meetings
of the Executive Committee at which he is present. The Executive Committee shall
keep a record of its proceedings and shall adopt its own rules of procedure. The
Executive Committee shall submit a written report of its activities to the Board
of Directors at the next meeting of the Board of  Directors.  Each  director may
inspect and review, at any time during normal business hours, the minutes of the
meetings of the Executive  Committee,  and said minutes shall be retained by the
Secretary  of the  Corporation  and made  available to the Board of Directors at
each of its meetings.

Except as  otherwise  provided  by law,  the Charter or these  By-Laws,  all the
powers of the Board of  Directors  when not in  session,  may be vested,  to the
extent from time to time determined by the Board of Directors,  in the Executive
Committee. To the extent appropriate to carry out this provision,  references in
these  By-Laws  to the Board of  Directors  shall be read to mean the  Executive
Committee. The Executive Committee may authorize one or more officers, employees
or agents  of the  Corporation  to carry out the  exercise  of its  powers.  The
Executive  Committee shall have the power and authority to declare dividends and
to authorize the issuance of common stock.  The  Executive  Committee  shall not
have and may not exercise the following powers:

(1)  To submit to the  shareholders  any action which by any applicable  statute
     requires shareholders' approval;

(2)  To fill any vacancy in the Board of Directors or in any committee thereof;

(3)  To fix the  compensation of any director for serving on the Board or on any
     committee thereof;

(4)  To amend or repeal these By-Laws, or to adopt new By-Laws;

(5)  To amend, alter or repeal any resolution of the Board of Directors which by
     its terms provides that it shall not be amended or repealed.

Section V.3. Audit, Nominating and Evaluating Committee.  The Board of Directors
shall appoint an Audit,  Nominating and Evaluating  Committee  consisting of not
less than five directors, and may designate as Chairman of the Audit, Nominating
and Evaluating Committee one of the members so appointed.  The Audit, Nominating
and Evaluation Committee shall consist solely of Non-Affiliated  Directors.  The
Chairman of the Audit,  Nominating and Evaluation Committee shall preside at all
meetings of the Audit, Nominating and Evaluation Committee at which he or she is
present.  The Audit,  Nominating and Evaluation Committee shall keep a record of
its  proceedings  and  shall  adopt  its own  rules  of  procedure.  The  Audit,
Nominating and Evaluation  Committee  shall submit a report of its activities to
the Board of Directors at the next meeting of the Board of Directors. The Audit,
Nominating  and  Evaluation   Committee  shall  have   responsibility  for:  (1)
recommending  the selection of independent  certified  public  accountants;  (2)
reviewing the Corporation's  financial  condition,  the scope and results of the
independent audit and any internal audit; (3) nominating candidates for director
for election by  shareholders;  and (4) evaluating  the  performance of officers
who,  pursuant to Section  VI.1 of Article VI of these  By-Laws,  are  principal
officers of the  Corporation  and  recommending  to the Board of  Directors  the
selection and compensation of such principal officers.

The Audit, Nominating and Evaluation Committee shall, to the extent empowered by
the  Board,  have and  possess  all of the  rights  and  powers  of the Board of
Directors,  between meetings of the Board of Directors, to: (1) meet and discuss
with  the  representatives  of any firm of  certified  public  accountants,  for
reviewing the Corporation's  financial  condition,  the scope and results of the
independent  audit  and any  internal  audit;  (2) to  nominate  candidates  for
director for election by  shareholders;  and (3) to evaluate the  performance of
officers  who,  pursuant  to Section  VI.1 of Article VI of these  By-Laws,  are
principal officers of the Corporation and to recommend to the Board of Directors
the selection and compensation of such principal officers. The Audit, Nominating
and Evaluation  Committee shall, to the extent empowered by the Board,  have and
possess all of the rights and powers of the Board of Directors, between meetings
of the Board of Directors,  to meet and discuss with the  representatives of any
firm of certified public  accountants  retained by the Corporation,  at any time
and from  time to time,  whether  before  and/or  after the  preparation  of the
year-end financial statements of the Corporation, the scope of the audit of such
firm with respect to any year, and to question such representatives with respect
thereto. In addition, the Audit,  Nominating and Evaluation Committee shall have
the  authority  to  meet  with  and  question  officers  and  employees  of  the
Corporation with respect to financial matters pertaining to the Corporation. The
Audit,  Nominating and Evaluation  Committee shall not have and may not exercise
any of the powers referred to in clauses (1) through (5), inclusive,  of Section
V.2 hereof.

Section  V.4.  Investment  Committee.  The Board of Directors  shall  appoint an
Investment  Committee  consisting  of not  less  than  five  directors,  and may
designate  as  Chairman  of the  Investment  Committee  one of  the  members  so
appointed.  The  Chairman  of the  Investment  Committee  shall  preside  at all
meetings  of the  Investment  Committee  at  which  he or she  is  present.  The
Investment  Committee shall keep a record of its proceedings and shall adopt its
own rules of procedure.  The Investment  Committee  shall submit a report of its
activities  to the  Board of  Directors  at the  next  meeting  of the  Board of
Directors.

The  Investment  Committee  shall  have the  power to  invest  the  funds of the
Corporation  in deposits  with banks and insurance  companies,  the purchase and
acquisition of stocks, bonds, and other securities, in the name and in behalf of
the Corporation and to withdraw any such deposits and to sell and dispose of the
stocks,  bonds and other securities owned by the Corporation,  at such times and
upon  such  terms  as it may  deem  wise and  advantageous  to the  Corporation;
provided,  however,  that in any case  where  the  investment  of such  funds in
stocks,  bonds or other  securities  involves  the active  participation  of the
Corporation  in  the  management  of  the  business   represented  by  any  such
securities,  the  Investment  Committee  shall  not have  the  power to make any
investments or otherwise deal with such  securities  without the approval of the
Board of Directors.  All actions of the Investment Committee shall be subject to
revision or alteration by the Board of Directors; provided, however, that rights
or acts  of  third  parties  shall  not be  affected  by any  such  revision  or
alteration.

                                   ARTICLE VI

                                    OFFICERS

Section VI.1.  Number and Principal  Officers.  The officers of the  Corporation
shall be a President, a Secretary,  a Treasurer,  and such other officers as may
be appointed in accordance with the provisions of Section VI.3 hereof. So far as
permitted  by  applicable  law,  any two or more offices may be held by the same
person,  except  that the  President  and the  Secretary  shall  not be the same
person. The President,  any Vice Presidents appointed or elected by the Board of
Directors,  the Secretary and the Treasurer  shall be principal  officers of the
Corporation for purposes of Section V.3 of Article V of these By-Laws.

Section VI.2. Election,  Term of Office and Qualifications.  The President,  the
Treasurer and the Secretary shall be elected  annually by the directors at their
first  meeting  following  the  annual  meeting  of  shareholders,  by vote of a
majority of the Directors present and voting, and other officers, if any, may be
elected or appointed by the directors at said meeting or at any other time.  The
President shall be and remain a director. No other officer need be a director.

Except as otherwise  provided by law or by the Charter or by these By-Laws,  the
President,  the Treasurer  and the  Secretary  shall hold office until the first
meeting of the directors  following the next annual meeting of shareholders  and
until their  respective  successors are chosen and qualified,  or, in each case,
until he or she sooner  dies,  resigns or is  removed,  unless a shorter  period
shall have been  specified by the terms of his or her  election or  appointment.
Each agent,  if any,  shall  retain his or her  authority at the pleasure of the
directors.

Section  VI.3.  Other  Officers.  The Board of  Directors  from time to time may
appoint  other  officers  or agents,  including  but not  limited to one or more
Vice-Presidents,  one or more  assistant  treasurers  and one or more  assistant
secretaries, each of whom shall hold office for such period, have such authority
and  perform  such duties as are  provided  in these  By-Laws or as the Board of
Directors from time to time may  determine.  The Board of Directors may delegate
to any  officer or  committee  the power to appoint  any such other  officers or
agents and to prescribe their respective authorities and duties.

Section  VI.4.  President.  The President  shall,  subject to the control of the
Board of Directors, have general charge of the business, affairs and property of
the Corporation,  and control over its several officers.  The President shall do
and perform such other duties and may exercise such other powers as from time to
time  may  be  assigned  to  him or her by  these  By-Laws  or by the  Board  of
Directors.

Section VI.5.  Treasurer.  Subject to the order of the Board of  Directors,  the
Treasurer  shall have  supervision  over the  funds,  securities,  receipts  and
disbursements  of the Corporation and shall be the chief  accounting  officer of
the Corporation.  He or she shall cause all monies and other valuable effects to
be deposited in the name and to the credit of the Corporation,  in such banks or
trust companies or with such bankers or other  depositories as shall be selected
by the Board of Directors or which he or she shall select  pursuant to authority
conveyed  upon him or her by the Board of  Directors.  He or she shall cause the
funds of the Corporation to be disbursed by checks or drafts upon the authorized
depositories of the Corporation and shall cause to be taken and preserved proper
vouchers  for all monies  disbursed.  He and she shall cause to be kept  correct
books of account of the business and  transactions  of the Corporation and shall
render to the  President,  the Board of  Directors or the  Executive  Committee,
whenever requested, an account of the financial condition of the Corporation and
of his or her  transactions  as Treasurer.  He or she shall be  responsible  for
keeping  and  maintaining  the  stock  books  and  stock  transfer  books of the
Corporation.  He or she shall be empowered, from time to time, to require of the
officers  or  agents  of the  Corporation  reports  or  statements  giving  such
information  as he or she may  desire  with  respect  to any  and all  financial
transactions of the Corporation,  and shall have such other powers and duties as
from time to time may be assigned to him or her by these By-Laws or by the Board
of Directors or by the President.  If required by the Board of Directors,  he or
she  shall  give the  Corporation  a bond in such sum and with  such  surety  or
sureties as shall be satisfactory  to the Board for the faithful  performance of
his or her duties.

Section VI.6. Secretary.  The Secretary shall keep and record all the minutes of
the  meetings  of  shareholders  and the  Board  of  Directors  in  books  to be
maintained for that purpose, and shall perform like duties for committees of the
Board  of  Directors  when  required.  He  or  she  shall  give  notice  to  the
shareholders  and the Board of Directors in  accordance  with the  provisions of
these By-Laws or as required by statute.  Except for those records for which the
Treasurer is responsible,  the Secretary shall be responsible for the records of
the Corporation and the Board of Directors. He or she shall keep in safe custody
the seal of the  Corporation  and  shall  see that  the seal is  affixed  to all
documents the execution of which, on behalf of the  Corporation  under its seal,
shall  have been duly  authorized.  He or she shall see that all  lists,  books,
reports, statements and certificates and other documents and records required by
law to be kept or filed are properly kept or filed.  He or she shall perform all
duties and shall have all power  incident  to the  office of the  Secretary  and
shall  perform such other duties and have such other powers as from time to time
may be assigned to him or her by these  By-Laws or by the Board of  Directors or
the President.

Section  VI.7.  Vice-Presidents.  The  Vice-Presidents,  if  any,  in the  order
designated  by the Board of  Directors  or,  lacking  such  designation,  by the
President,  shall in the  absence or  disability  of the  President  perform the
duties and exercise  the powers of the  President  and shall  perform such other
duties as the Board of Directors shall prescribe.

Section  VI.8.  Resignation  and Removal.  Any officer may resign at any time by
giving  written  notice of such  resignation to the Board of Directors or to the
President or the Secretary. Unless otherwise specified therein, such resignation
shall take effect upon receipt thereof by the Board of Directors,  the President
or the Secretary.  Any officer may be removed,  either with or without cause, by
vote of a majority  of the total  number of  directors  constituting  the entire
Board of Directors,  at a special  meeting of the Board of Directors  called for
that purpose.

Section VI.9. Vacancies. A vacancy in any office because of death,  resignation,
removal or any other cause shall be filled for the unexpired portion of the term
in  the  manner  prescribed  by  these  By-Laws  for  the  regular  election  or
appointment to such office.

Section  VI.10.  Salaries.  Subject  to the  provisions  of  Article  V of these
By-Laws,  the salaries or other compensation of the officers shall be fixed from
time to time by the Board of Directors  and no officer  shall be prevented  from
receiving such salary or other compensation by reason of the fact that he or she
is also a director of the Corporation.

                                  ARTICLE VII

                   INDEMNIFICATION OF DIRECTORS AND OFFICERS

Section VII.1.  Indemnification  of Directors and Officers.  The Corporation may
indemnify  any person made, or threatened to be made, a party to an action by or
in the right of the  Corporation to procure a judgment in its favor by reason of
the fact that he or she, his or her testator,  testatrix or intestate, is or was
a director or officer of the Corporation, or is or was serving at the request of
the Corporation as a director or officer of any other corporation of any type or
kind, domestic or foreign, of any partnership,  joint venture,  trust,  employee
benefit  plan or  other  enterprise,  against  amounts  paid in  settlement  and
reasonable  expenses,   including  attorneys'  fees,  actually  and  necessarily
incurred  by him or her in  connection  with the defense or  settlement  of such
action,  or in connection  with an appeal  therein,  if such director or officer
acted,  in good faith,  for a purpose which he or she reasonably  believed to be
in, or, in the case of service  for any other  corporation  or any  partnership,
joint venture, trust, employee benefit plan or other enterprise, not opposed to,
the best interests of the Corporation, except that no indemnification under this
Section shall be made in respect of (1) a threatened action, or a pending action
which is settled or is otherwise  disposed of, or (2) any claim, issue or matter
as to  which  such  person  shall  have  been  adjusted  to  be  liable  to  the
Corporation,  unless and only to the  extent  that the court in which the action
was brought, or, if no action was brought, any court of competent  jurisdiction,
determines upon application  that, in view of all the circumstances of the case,
the person is fairly and  reasonably  entitled to indemnity  for such portion of
the settlement amount and expenses as the court deems proper.

The Corporation may indemnify any person made, or threatened to be made, a party
to an action or proceeding (other than one by or in the right of the Corporation
to procure a judgment in its favor),  whether  civil or  criminal,  including an
action by or in the right of any other corporation of any type or kind, domestic
or foreign, or any partnership,  joint venture,  trust, employee benefit plan or
other enterprise, which any director or officer of the Corporation served in any
capacity  at the  request of the  Corporation,  by reason of the fact that he or
she, his or her testator,  testatrix or intestate,  was a director or officer of
the Corporation, or served such other corporation,  partnership,  joint venture,
trust,  employee  benefit  plan or other  enterprise  in any  capacity,  against
judgments, fines, amounts paid in settlement and reasonable expenses,  including
attorneys' fees actually and necessarily  incurred as a result of such action or
proceeding,  or any appeal  therein,  if such director or officer acted, in good
faith,  for a purpose which he or she  reasonably  believed to be in, or, in the
case of service for any other  corporation  or any  partnership,  joint venture,
trust,  employee  benefit  plan or other  enterprise,  not  opposed to, the best
interests  of the  Corporation  and,  in  criminal  actions or  proceedings,  in
addition,  had no  reasonable  cause  to  believe  that his or her  conduct  was
unlawful.  The termination of any such civil or criminal action or proceeding by
judgment,  settlement,  conviction  or upon a plea of  nolo  contendere,  or its
equivalent,  shall not in itself create a presumption  that any such director or
officer  did not act, in good faith,  for a purpose  which he or she  reasonably
believed to be in, or, in the case of service for any other  corporation  or any
partnership,  joint venture,  trust,  employee benefit plan or other enterprise,
not  opposed  to, the best  interest  of the  Corporation  or that he or she had
reasonable  cause to believe that his or her conduct was unlawful.  A person who
has been  successful,  on the merits or otherwise,  in the defense of a civil or
criminal  action  or  proceeding  of the  character  described  in the first two
paragraphs  of this  Article  VII,  shall  be  entitled  to  indemnification  as
authorized in such paragraphs.  Except as provided in the preceding sentence and
unless ordered by a court,  any  indemnification  under such paragraphs shall be
made by the Corporation, only if authorized in the specific case:

(1)  By the Board of Directors  acting by a quorum  consisting  of directors who
     are not  parties  to such  action or  proceeding  upon a  finding  that the
     director,  officer or employee has met the standard of conduct set forth in
     the first two paragraphs of this Article VII, as the case may be or

(2)  If  such a  quorum  is not  obtainable  with  due  diligence  or,  even  if
     obtainable, a quorum of disinterested directors so directs,

     (a)  By the Board of Directors  upon the opinion in writing of  independent
          legal  counsel  that  indemnification  is proper in the  circumstances
          because the applicable  standard of conduct set forth in the first two
          paragraphs of this Article VII has been met by such director,  officer
          of employee, or

     (b)  By the  shareholders  upon a finding  that the  director,  officer  or
          employee has met the applicable  standard of conduct set forth in such
          paragraphs. Expenses, including attorneys' fees, incurred in defending
          a  civil  or  criminal  action  or a  proceeding  may be  paid  by the
          Corporation  in advance  of the final  disposition  of such  action or
          proceeding,  if authorized in accordance with the preceding paragraph,
          subject to repayment to the  Corporation in case the person  receiving
          such advancement is ultimately found, under the procedure set forth in
          this  Article  VII,  not to be entitled to  indemnification  or, where
          indemnification is granted,  to the extent the expenses so advanced by
          the  Corporation  exceed  the  indemnification  to  which he or she is
          entitled.

Nothing   herein   shall   affect   the  right  of  any  person  to  be  awarded
indemnification or, during the pendency of litigation, an allowance of expenses,
including attorneys' fees, by a court in accordance with law.

If any expenses or other amounts are paid by way of  indemnification,  otherwise
than by court order or action by the  shareholders,  the Corporation  shall, not
later than the next annual meeting of  shareholders  unless such meeting is held
within  three  months from the date of such  payment,  and in any event,  within
fifteen months from the date of such payment, mail to its shareholders of record
at the  time  entitled  to vote  for  the  election  of  directors  a  statement
specifiying the persons paid, the amounts paid, and the nature and status at the
time of such payment of the litigation or threatened litigation.

The  Corporation  shall have the power,  in futherance of the provisions of this
Article VII, 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,  specifiying  the persons to be
paid, the amounts to be paid, 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.

                                  ARTICLE VIII

                              CONFLICT OF INTEREST

Section VIII.1.  Conflict of Interest.  No director,  officer or employee of the
Corporation shall have any position with or a substantial  interest in any other
business  enterprise  operated for profit, the existence of which would conflict
or might  reasonably be supposed to conflict with the proper  performance of his
or her Corporation duties or responsibilities, or which might tend to affect his
or her  independence  of  judgment  with  respect to  transactions  between  the
Corporation  and such  other  business  enterprise,  without  full and  complete
disclosure thereof to the Board of Directors. Each director, officer or employee
who has such a conflicting or possibly  conflicting interest with respect to any
transactions  which he or she  knows is under  consideration  by the  Board,  is
required  to  make  timely  disclosure  thereof  so  that  it may be part of the
directors' consideration of the transaction.

The  holding of any office or position in any  corporation  affiliated  with the
Corporation or any corporation owning a majority of the stock of the Corporation
and carrying  out the duties of any such office or position  shall not be deemed
to be a  conflicting  interest;  nor shall this  Article  VIII be  construed  to
prevent  the  receipt of any  salaries or other  benefits  from any  corporation
affiliated with the  Corporation or from any corporation  owning the majority of
the stock of the Corporation. The ownership of one percent or more of the issued
and outstanding  stock of any corporation doing business with the Corporation or
competing with the Corporation shall be considered to be a "substantial interest
in any other business enterprise operated for profit";  provided,  however, that
ownership of the stock or other  securities of any  corporation  affiliated with
the  Corporation  or of any  corporation  owning a majority  of the stock of the
Corporation shall not be considered to be a conflicting interest.

Section  VIII.2.  Gifts.  None of the  directors,  officers and employees  shall
accept  gifts,  gratuities  or  favors  of any  kind  from any  person,  firm or
corporation  doing business or seeking to do business with the Corporation under
circumstances from which it could reasonably be inferred that the purpose of the
gift,  gratuity or favor could be to  influence  the said  director,  officer or
employee  in the  conduct  of  Corporation  transactions  with the  donor or the
interest  the donor is  representing.  Nothing in this  Section  VIII.2 shall be
construed to prohibit  either the giving or the receiving of normal  hospitality
of a social nature or the normal practice of gift exchange on a reciprocal basis
between persons having close personal relationships unrelated to business.

                                   ARTICLE IX

                       EXECUTION OF INSTRUMENTS AND SEAL

Section  IX.1.  Execution of  Instruments.  Except as the Board of Directors may
generally or in particular  cases authorize the execution  thereof in some other
manner, all documents,  instruments or writings of any nature made,  accepted or
endorsed by the Corporation shall be signed,  executed,  verified,  acknowledged
and delivered by the President, any Vice President, or the Secretary.

Section IX.2.  Corporation  Seal.  The corporate  seal shall be in the form of a
circle and shall bear the name of the Corporation, the year of its organization,
the words  "Corporate  Seal", and shall indicate its formation under the laws of
the State of New York; provided,  that the form of such seal shall be subject to
alteration from time to time by the Board of Directors.

                                   ARTICLE X

                                 CAPITAL STOCK

Section X.1. Number of Shares and Par Value.  The total number of shares and the
par value of all stock which the  Corporation is authorized to issue shall be as
stated in the Charter.

Section X.2.  Certificates of Shares.  Each  shareholder  shall be entitled to a
certificate,  signed by the President and the Treasurer or Secretary  certifying
the number and class of the shares owned by him or her in the Corporation.  Such
signatures may be facsimiles if the certificates are countersigned by a transfer
agent or registered by a registrar  other than the Corporation or its employees.
Certificates for shares of the stock of the Corporation shall be in such form as
shall be approved  by the Board of  Directors,  and the seal of the  Corporation
shall be affixed  thereto.  There  shall be entered  upon the stock books of the
Corporation the number of each certificate issued, the name of the person owning
the shares represented thereby, the number of shares and the date thereof.

Section X.3. Lost, Stolen, or Destroyed Certificates. The Board of Directors may
direct  a new  certificate  or  certificates  to  be  issued  in  place  of  any
certificate or certificates  therefor issued by the Corporation  alleged to have
been lost, stolen or destroyed,  upon the making of an affidavit of that fact by
the  owner  claiming  the  certificate  or  certificates  to be lost,  stolen or
destroyed. When authorizing such issue of a new certificate or certificates, the
Board of Directors may, in its  discretion  and as a condition  precedent to the
issuance  thereof,   require  the  owner  of  such  lost,  stolen  or  destroyed
certificate or certificates,  or his or her legal  representative,  to advertise
the same in such manner as it shall  require  and/or to give the  Corporation  a
bond in such sum as it may  direct as  indemnity  against  any claim that may be
made against the  Corporation  with respect to the  certificate or  certificates
alleged to have been lost, stolen or destroyed.

Section X.4.  Record  Date.  In order that the  Corporation  may  determine  the
shareholders  entitled to notice of or to vote at any meeting of shareholders or
any adjournment  thereof, or to express consent to a corporate action in writing
without a meeting,  or  entitled  to receive  payment of any  dividend  or other
distribution  or allotment of any rights,  or entitled to exercise any rights in
respect of any change, conversion or exchange of stock or for the purpose of any
other lawful action,  the Board of Directors may fix, in advance, a record date,
which  shall be not more than fifty days nor less than ten days  before the date
of such  meeting,  nor more  than  fifty  days  prior  to any  other  action.  A
determination  of  shareholders  of record entitled to notice of or to vote at a
meeting of shareholders shall apply to any adjournment of the meeting; provided,
however, that the Board of Directors may fix a new record date for the adjourned
meeting.  Absent  Board of Directors  action,  the record date shall be ten days
before the date of such meeting.

Section  X.5.  Stock  Transfers.  Transfers of stock shall be made only upon the
books of the  Corporation,  and only upon  surrender to the  Corporation  or the
transfer agent of the  Corporation of a certificate  for shares duly endorsed or
accompanied  by proper  evidence  of  succession,  assignment  or  authority  to
transfer.

                                   ARTICLE XI

                                   DIVIDENDS

Section XI.1. Dividends. Dividends upon the capital stock of the Corporation may
be  declared  by the Board of  Directors  at any  regular  or  special  meeting;
provided, however, that the Corporation shall not distribute any dividend to its
shareholders  unless a notice of  intention  to declare  such  dividend has been
filed with the  Superintendent  of  Insurance  of the State of New York not less
than  thirty  days in  advance  of any  such  proposed  declaration,  nor if the
Superintendent  of Insurance  of the State of New York within  thirty days after
such filing gives written notice to the Corporation of his or her disapproval of
such  distribution,  on the  ground  that he or she  finds  that  the  financial
condition of the Corporation does not warrant the distribution of such dividend.

                                  ARTICLE XII

                      APPLICATIONS, POLICIES AND PREMIUMS

Section XII.1.  Applications,  Policies and Premiums.  The President,  or a duly
authorized  Vice-President,  shall  prescribe  and approve all forms of policies
issued by the  Corporation,  including all riders and provisions  included in or
attached  to  such  policies,  and  the  forms  of  applications  therefor.  The
President, or a duly authorized Vice-President, shall fix all rates of premiums.

                                  ARTICLE XIII

                                  FISCAL YEAR

Section XIII.1. Fiscal Year. The fiscal year of the Corporation shall end on the
last day of December annually.

                                  ARTICLE XIV

                                    NOTICES

Section XIV.1.  Notices.  Whenever,  under the provisions of law, the Charter or
these By-Laws, notice is required to be given to any director or shareholder, it
shall not be construed to mean personal notice unless specifically  allowed, but
such notice may be given in writing,  by certified or  registered  mail,  return
receipt  requested,  addressed to such  director or  shareholder,  at his or her
address as it appears on the  records of the  Corporation,  with  postage  there
prepaid,  and such notice  shall be deemed to be given at the time when the same
shall be deposited in the United States mail.

                                   ARTICLE XV

                                   AMENDMENTS

Section XV.1. Amendments.  These By-Laws may be amended,  changed or repealed by
the Board of Directors,  except that the Board may take no action which,  by law
or the Charter,  is required to be taken by the shareholders,  or which excludes
or limits the right of a shareholder to vote on a matter. Any By-Law so amended,
changed  or  repealed  by the  directors  may be  further  altered or amended or
reinstated by the shareholders in the manner provided below.

These  By-Laws  may be amended,  changed or  repealed by a majority  vote of the
shareholders  present at any annual  meeting or at a special  meeting called for
that  purpose,  provided  that the notice of any such annual or special  meeting
shall  specify the subject  matter of the proposed  amendment,  change or repeal
shall have been  submitted in writing and filed with the Secretary at least five
days prior to such meeting.

December 30, 1999

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/LYNN KORMAN STONE
    -----------------------------
    Lynn Korman Stone


Consent of Independent Auditors

The Board of Directors
First Cova Life Insurance Company

We consent to the use of our reports on the  statutory  financial  statements of
First Cova Life Insurance Company (the Company) dated April 23, 1999, and on the
financial  statements of the sub-accounts of First Cova Variable Annuity Account
One dated  March 1, 1999,  and to the  reference  to our firm under the  heading
"Experts" in the  Statement of  Additional  Information,  in the  Post-Effective
Amendment No. 4 to the Registration  Statement (Form N-4, No. 33-74174) of First
Cova Variable Annuity Account One.

                                         /s/ KPMG LLP
                                             KPMG LLP

Chicago, Illinois
December 30, 1999

<TABLE>
<CAPTION>
First Cova Variable Annuity Account One (33-74174)
Standard 1 Year Performance Data- Part I
As of 9/30/99

                                              Date  Transaction     Amount         Unit      Unit Balance Transaction     Unit
                                                                                  Value        Before        Units       Balance
                                                                                             Transaction                  After
                                                                                                                       Transaction

Cova Series Trust Bond Debenture
<S>                                      <C>  <C>                    <C>          <C>                         <C>          <C>
                                         9/30/1998 purchase          1,000.00     12.891451            -      77.5708      77.5708
                                         9/30/1999 annual fee           (1.03)    13.297243      77.5708      (0.0775)     77.4933
                                         9/30/1999 surrender fee       (63.00)    13.297243      77.4933      (4.7378)     72.7555

Cova Series Trust Large Cap Research
                                         9/30/1998 purchase          1,000.00      9.906396            -     100.9449     100.9449
                                         9/30/1999 annual fee           (1.29)    12.785300     100.9449      (0.1009)    100.8440
                                         9/30/1999 surrender fee       (63.00)    12.785300     100.8440      (4.9275)     95.9165

Cova Series Trust Mid-Cap Value
                                         9/30/1998 purchase          1,000.00      9.264557            -     107.9382     107.9382
                                         9/30/1999 annual fee           (1.15)    10.653132     107.9382      (0.1079)    107.8303
                                         9/30/1999 surrender fee       (63.00)    10.653132     107.8303      (5.9138)    101.9165

Cova Series Trust Quality Bond
                                         9/30/1998 purchase          1,000.00     11.971923            -      83.5288      83.5288
                                         9/30/1999 annual fee           (0.97)    11.609210      83.5288      (0.0836)     83.4452
                                         9/30/1999 surrender fee       (63.00)    11.609210      83.4452      (5.4267)     78.0185

Cova Series Trust Small Cap Stock
                                         9/30/1998 purchase          1,000.00     10.966415            -      91.1875      91.1875
                                         9/30/1999 annual fee           (1.21)    13.321805      91.1875      (0.0908)     91.0967
                                         9/30/1999 surrender fee       (63.00)    13.321805      91.0967      (4.7291)     86.3676

Cova Series Trust Large Cap Stock
                                         9/30/1998 purchase          1,000.00     15.868321            -      63.0186      63.0186
                                         9/30/1999 annual fee           (1.27)    20.192583      63.0186      (0.0629)     62.9557
                                         9/30/1999 surrender fee       (63.00)    20.192583      62.9557      (3.1200)     59.8357



Cova Series Trust Select Equity
                                         9/30/1998 purchase          1,000.00     14.016922            -      71.3423      71.3423
                                         9/30/1999 annual fee           (1.16)    16.297840      71.3423      (0.0712)     71.2711
                                         9/30/1999 surrender fee       (63.00)    16.297840      71.2711      (3.8655)     67.4056

Cova Series Trust International Equity
                                         9/30/1998 purchase          1,000.00     10.865956            -      92.0306      92.0306
                                         9/30/1999 annual fee           (1.27)    13.853303      92.0306      (0.0917)     91.9389
                                         9/30/1999 surrender fee       (63.00)    13.853303      91.9389      (4.5477)     87.3912
</TABLE>


<TABLE>
<CAPTION>
  Account      Account
   Value        Value
  Before        After
Transaction  Transaction


   <S>          <C>
          -     1,000.00
   1,031.48     1,030.45
   1,030.45       967.45


          -     1,000.00
   1,290.61     1,289.32
   1,289.32     1,226.32


          -     1,000.00
   1,149.88     1,148.73
   1,148.73     1,085.73


          -     1,000.00
     969.70       968.73
     968.73       905.73


          -     1,000.00
   1,214.78     1,213.57
   1,213.57     1,150.57


          -     1,000.00
   1,272.51     1,271.24
   1,271.24     1,208.24




          -     1,000.00
   1,162.73     1,161.56
   1,161.56     1,098.57


          -     1,000.00
   1,274.93     1,273.66
   1,273.66     1,210.66
</TABLE>



<TABLE>
<CAPTION>
First Cova Variable Annuity Account One (33-74174)
Standard 1Year Performance- Part I
As of 9/30/99

                   Sub-Account                            Total       Account     Unit Value     Initial     Inception   Days Since
                                                         Return        Value      9/30/1999    Investment      Date       Inception

Cova Series Trust Lord Abbett Growth and Income                                                                1/8/1999          265
<S>                                                          <C>          <C>       <C>           <C>         <C>  <C>           <C>
Cova Series Trust Bond Debenture                            -3.26%        967.45    13.297243     1,000.00    5/15/1997          868
General American Capital Company Money Market                                                                12/28/1998          276
Cova Series Trust Developing Growth                                                                          11/23/1998          311
Cova Series Trust Large Cap Research                        22.63%      1,226.32    12.785300     1,000.00     3/3/1998          576
Cova Series Trust Mid-Cap Value                              8.57%      1,085.73    10.653132     1,000.00     3/4/1998          575
Cova Series Trust Quality Bond                              -9.43%        905.73    11.609210     1,000.00    5/15/1997          868
Cova Series Trust Small Cap Stock                           15.06%      1,150.57    13.321805     1,000.00    3/17/1997          927
Cova Series Trust Large Cap Stock                           20.82%      1,208.24    20.192583     1,000.00    3/11/1997          933
Cova Series Trust Select Equity                              9.86%      1,098.57    16.297840     1,000.00    3/11/1997          933
Cova Series Trust International Equity                      21.07%      1,210.66    13.853303     1,000.00    3/11/1997          933
</TABLE>




<TABLE>
<CAPTION>
First Cova Variable Annuity Account One (33-74174)
Standard Since Inception Performance Data- Part I
As of 9/30/99

                                              Date  Transaction     Amount         Unit      Unit Balance Transaction     Unit
                                                                                  Value        Before        Units       Balance
                                                                                             Transaction                  After
                                                                                                                       Transaction

Cova Series Trust Lord Abbett Growth and Income
<S>                                       <C> <C>                    <C>          <C>                         <C>          <C>
                                          1/8/1999 purchase          1,000.00     35.903751            -      27.8522      27.8522
                                         9/30/1999 annual fee           (1.00)    35.846306      27.8522      (0.0279)     27.8243
                                         9/30/1999 surrender fee       (70.00)    35.846306      27.8243      (1.9528)     25.8715

Cova Series Trust Bond Debenture
                                         5/15/1997 purchase          1,000.00     11.739181            -      85.1848      85.1848
                                         5/15/1998 annual fee           (1.15)    13.492811      85.1848      (0.0852)     85.0996
                                         5/17/1999 annual fee           (1.16)    13.636712      85.0996      (0.0851)     85.0145
                                         9/30/1999 annual fee           (1.13)    13.297243      85.0996      (0.0850)     85.0146
                                         9/30/1999 surrender fee       (45.00)    13.297243      85.0146      (3.3842)     81.6304

General American Capital Company Money Market
                                        12/28/1998 purchase          1,000.00     11.106100            -      90.0406      90.0406
                                         9/30/1999 annual fee           (1.03)    11.411979      90.0406      (0.0903)     89.9503
                                         9/30/1999 surrender fee       (70.00)    11.411979      89.9503      (6.1339)     83.8164

Cova Series Trust Developing Growth
                                        11/23/1998 purchase          1,000.00     10.194480            -      98.0923      98.0923
                                         9/30/1999 annual fee           (1.17)    11.961510      98.0923      (0.0978)     97.9945
                                         9/30/1999 surrender fee       (70.00)    11.961510      97.9945      (5.8521)     92.1424

Cova Series Trust Large Cap Research
                                          3/3/1998 purchase          1,000.00     10.948763            -      91.3345      91.3345
                                          3/3/1999 annual fee           (1.06)    11.646603      91.3345      (0.0910)     91.2435
                                         9/30/1999 annual fee           (1.17)    12.785300      91.2435      (0.0915)     91.1520
                                         9/30/1999 surrender fee       (63.00)    12.785300      91.1520      (4.9275)     86.2245





Cova Series Trust Mid-Cap Value
                                          3/4/1998 purchase                                            -      90.4994      90.4994
                                          3/4/1999 annual fee           (0.90)     9.949762      90.4994      (0.0905)     90.4089
                                         9/30/1999 annual fee           (0.96)    10.653132      90.4089      (0.0901)     90.3188
                                         9/30/1999 surrender fee       (63.00)    10.653132      90.3188      (5.9138)     84.4050

Cova Series Trust Quality Bond
                                         5/15/1997 purchase          1,000.00     10.446609            -      95.7248      95.7248
                                         5/15/1998 annual fee           (1.09)    11.366225      95.7248      (0.0959)     95.6289
                                         5/17/1999 annual fee           (1.12)    11.686540      95.6289      (0.0958)     95.5331
                                         9/30/1999 annual fee           (1.11)    11.609210      95.5331      (0.0956)     95.4375
                                         9/30/1999 surrender fee       (45.00)    11.609210      95.4375      (3.8762)     91.5613

Cova Series Trust Small Cap Stock
                                         3/17/1997 purchase          1,000.00     10.922871            -      91.5510      91.5510
                                         3/17/1998 annual fee           (1.35)    14.721789      91.5510      (0.0917)     91.4593
                                         3/17/1999 annual fee           (1.08)    11.819980      91.4593      (0.0914)     91.3679
                                         9/30/1999 annual fee           (1.22)    13.321805      91.3679      (0.0916)     91.2763
                                         9/30/1999 surrender fee       (45.00)    13.321805      91.2763      (3.3779)     87.8984

Cova Series Trust Large Cap Stock
                                         3/11/1997 purchase          1,000.00     12.396556            -      80.6676      80.6676
                                         3/11/1998 annual fee           (1.33)    16.534692      80.6676      (0.0804)     80.5872
                                         3/11/1999 annual fee           (1.63)    20.221179      80.5872      (0.0806)     80.5066
                                         9/30/1999 annual fee           (1.63)    20.192583      80.5066      (0.0807)     80.4259
                                         9/30/1999 surrender fee       (45.00)    20.192583      80.4259      (2.2285)     78.1974

Cova Series Trust Select Equity
                                         3/11/1997 purchase          1,000.00     11.761258            -      85.0249      85.0249
                                         3/11/1998 annual fee           (1.31)    15.372541      85.0249      (0.0852)     84.9397
                                         3/11/1999 annual fee           (1.47)    17.351972      84.9397      (0.0847)     84.8550
                                         9/30/1999 annual fee           (1.38)    16.297840      84.8550      (0.0847)     84.7703
                                         9/30/1999 surrender fee       (45.00)    16.297840      84.7703      (2.7611)     82.0092

Cova Series Trust International Equity
                                         3/11/1997 purchase          1,000.00     11.144845            -      89.7276      89.7276
                                         3/11/1998 annual fee           (1.12)    12.474291      89.7276      (0.0898)     89.6378
                                         3/11/1999 annual fee           (1.15)    12.866528      89.6378      (0.0894)     89.5484
                                         9/30/1999 annual fee           (1.24)    13.853303      89.5484      (0.0895)     89.4589
                                         9/30/1999 surrender fee       (45.00)    13.853303      89.4589      (3.2483)     86.2106
</TABLE>




<TABLE>
<CAPTION>




  Account      Account
   Value        Value
  Before        After
Transaction  Transaction


     <S>        <C>
          -     1,000.00
     998.40       997.40
     997.40       927.40


          -     1,000.00
   1,149.38     1,148.23
   1,160.48     1,159.32
   1,131.59     1,130.46
   1,130.46     1,085.46


          -     1,000.00
   1,027.54     1,026.51
   1,026.51       956.51


          -     1,000.00
   1,173.33     1,172.16
   1,172.16     1,102.16


          -     1,000.00
   1,063.74     1,062.68
   1,166.58     1,165.41
   1,165.41     1,102.41






          -     1,000.00
     900.45       899.55
     963.14       962.18
     962.18       899.18


          -     1,000.00
   1,088.03     1,086.94
   1,117.57     1,116.45
   1,109.06     1,107.95
   1,107.95     1,062.95


          -     1,000.00
   1,347.79     1,346.44
   1,081.05     1,079.97
   1,217.19     1,215.97
   1,215.97     1,170.97


          -     1,000.00
   1,333.81     1,332.48
   1,629.57     1,627.94
   1,625.64     1,624.01
   1,624.01     1,579.01


          -     1,000.00
   1,307.05     1,305.74
   1,473.87     1,472.40
   1,382.95     1,381.57
   1,381.57     1,336.57


          -     1,000.00
   1,119.29     1,118.17
   1,153.33     1,152.18
   1,240.54     1,239.30
   1,239.30     1,194.30
</TABLE>



<TABLE>
<CAPTION>
First Cova Variable Annuity Account One (33-74174)
Standard Since Inception Performance- Part I
As of 9/30/99

                   Sub-Account                        Annualized     Account     Unit Value     Initial     Inception   Days Since
                                                        Return        Value      9/30/1999    Investment      Date       Inception

<S>                                              <C>        <C>          <C>       <C>           <C>          <C> <C>           <C>
Cova Series Trust Lord Abbett Growth and Income  (1)       -7.26%        927.40    35.846306     1,000.00     1/8/1999          265
Cova Series Trust Bond Debenture                            3.51%      1,085.46    13.297243     1,000.00    5/15/1997          868
General American Capital Company Money Market    (1)       -4.35%        956.51    11.411979     1,000.00   12/28/1998          276
Cova Series Trust Developing Growth              (1)       10.22%      1,102.16    11.961510     1,000.00   11/23/1998          311
Cova Series Trust Large Cap Research                        6.37%      1,102.41    12.785300     1,000.00     3/3/1998          576
Cova Series Trust Mid-Cap Value                            -6.52%        899.18    10.653132     1,000.00     3/4/1998          575
Cova Series Trust Quality Bond                              2.60%      1,062.95    11.609210     1,000.00    5/15/1997          868
Cova Series Trust Small Cap Stock                           6.41%      1,170.97    13.321805     1,000.00    3/17/1997          927
Cova Series Trust Large Cap Stock                          19.57%      1,579.01    20.192583     1,000.00    3/11/1997          933
Cova Series Trust Select Equity                            12.02%      1,336.57    16.297840     1,000.00    3/11/1997          933
Cova Series Trust International Equity                      7.19%      1,194.30    13.853303     1,000.00    3/11/1997          933
<FN>
(1)  Return is not annualized for periods less than 1 year.
</FN>
</TABLE>




<TABLE>
<CAPTION>
First Cova Variable Annuity Account One (33-74174)
Non-Standard 1 Year Performance Data- Part I
As of 9/30/99

                                              Date  Transaction     Amount         Unit      Unit Balance Transaction     Unit
                                                                                  Value        Before        Units       Balance
                                                                                             Transaction                  After
                                                                                                                       Transaction

Cova Series Trust Bond Debenture
<S>                                      <C>  <C>                    <C>          <C>                         <C>          <C>
                                         9/30/1998 purchase          1,000.00     12.891451            -      77.5708      77.5708
                                         9/30/1999 annual fee                     13.297243      77.5708            -      77.5708
                                         9/30/1999 surrender fee                  13.297243      77.5708            -      77.5708

Cova Series Trust Large Cap Research
                                         9/30/1998 purchase          1,000.00      9.906396            -     100.9449     100.9449
                                         9/30/1999 annual fee                     12.785300     100.9449            -     100.9449
                                         9/30/1999 surrender fee                  12.785300     100.9449            -     100.9449

Cova Series Trust Mid-Cap Value
                                         9/30/1998 purchase          1,000.00      9.264557            -     107.9382     107.9382
                                         9/30/1999 annual fee                     10.653132     107.9382            -     107.9382
                                         9/30/1999 surrender fee                  10.653132     107.9382            -     107.9382

Cova Series Trust Quality Bond
                                         9/30/1998 purchase          1,000.00     11.971923            -      83.5288      83.5288
                                         9/30/1999 annual fee                     11.609210      83.5288            -      83.5288
                                         9/30/1999 surrender fee                  11.609210      83.5288            -      83.5288

Cova Series Trust Small Cap Stock
                                         9/30/1998 purchase          1,000.00     10.966415            -      91.1875      91.1875
                                         9/30/1999 annual fee                     13.321805      91.1875            -      91.1875
                                         9/30/1999 surrender fee                  13.321805      91.1875            -      91.1875

Cova Series Trust Large Cap Stock
                                         9/30/1998 purchase          1,000.00     15.868321            -      63.0186      63.0186
                                         9/30/1999 annual fee                     20.192583      63.0186            -      63.0186
                                         9/30/1999 surrender fee                  20.192583      63.0186            -      63.0186



Cova Series Trust Select Equity
                                         9/30/1998 purchase          1,000.00     14.016922            -      71.3423      71.3423
                                         9/30/1999 annual fee                     16.297840      71.3423            -      71.3423
                                         9/30/1999 surrender fee                  16.297840      71.3423            -      71.3423

Cova Series Trust International Equity
                                         9/30/1998 purchase          1,000.00     10.865956            -      92.0306      92.0306
                                         9/30/1999 annual fee                     13.853303      92.0306            -      92.0306
                                         9/30/1999 surrender fee                  13.853303      92.0306            -      92.0306
</TABLE>





<TABLE>
<CAPTION>




  Account      Account
   Value        Value
  Before        After
Transaction  Transaction


   <S>          <C>
          -     1,000.00
   1,031.48     1,031.48
   1,031.48     1,031.48


          -     1,000.00
   1,290.61     1,290.61
   1,290.61     1,290.61


          -     1,000.00
   1,149.88     1,149.88
   1,149.88     1,149.88


          -     1,000.00
     969.70       969.70
     969.70       969.70


          -     1,000.00
   1,214.78     1,214.78
   1,214.78     1,214.78


          -     1,000.00
   1,272.51     1,272.51
   1,272.51     1,272.51




          -     1,000.00
   1,162.73     1,162.73
   1,162.73     1,162.73


          -     1,000.00
   1,274.93     1,274.93
   1,274.93     1,274.93
</TABLE>




<TABLE>
<CAPTION>
First Cova Variable Annuity Account One (33-74174)
Non-Standard 1Year Performance- Part I
As of 9/30/99

                   Sub-Account                          Total       Account     Unit Value     Initial     Inception   Days Since
                                                       Return        Value      9/30/1999    Investment      Date       Inception

Cova Series Trust Lord Abbett Growth and Income                                                              1/8/1999          265
<S>                                                        <C>        <C>         <C>           <C>         <C>  <C>           <C>
Cova Series Trust Bond Debenture                           3.15%      1,031.48    13.297243     1,000.00    5/15/1997          868
General American Capital Company Money Market                                                              12/28/1998          276
Cova Series Trust Developing Growth                                                                        11/23/1998          311
Cova Series Trust Large Cap Research                      29.06%      1,290.61    12.785300     1,000.00     3/3/1998          576
Cova Series Trust Mid-Cap Value                           14.99%      1,149.88    10.653132     1,000.00     3/4/1998          575
Cova Series Trust Quality Bond                            -3.03%        969.70    11.609210     1,000.00    5/15/1997          868
Cova Series Trust Small Cap Stock                         21.48%      1,214.78    13.321805     1,000.00    3/17/1997          927
Cova Series Trust Large Cap Stock                         27.25%      1,272.51    20.192583     1,000.00    3/11/1997          933
Cova Series Trust Select Equity                           16.27%      1,162.73    16.297840     1,000.00    3/11/1997          933
Cova Series Trust International Equity                    27.49%      1,274.93    13.853303     1,000.00    3/11/1997          933
</TABLE>



<TABLE>
<CAPTION>
First Cova Variable Annuity Account One (33-74174)
Non-Standard Since Inception Performance Data- Part I
As of 9/30/99

                                              Date  Transaction     Amount         Unit      Unit Balance Transaction     Unit
                                                                                  Value        Before        Units       Balance
                                                                                             Transaction                  After
                                                                                                                       Transaction

Cova Series Trust Lord Abbett Growth and Income
<S>                                       <C> <C>                    <C>          <C>                         <C>          <C>
                                          1/8/1999 purchase          1,000.00     35.903751            -      27.8522      27.8522
                                         9/30/1999 annual fee                     35.846306      27.8522            -      27.8522
                                         9/30/1999 surrender fee                  35.846306      27.8522            -      27.8522

Cova Series Trust Bond Debenture
                                         5/15/1997 purchase          1,000.00     11.739181            -      85.1848      85.1848
                                         5/15/1998 annual fee                     13.492811      85.1848            -      85.1848
                                         5/17/1999 annual fee                     13.636712      85.1848            -      85.1848
                                         9/30/1999 annual fee                     13.297243      85.1848            -      85.1848
                                         9/30/1999 surrender fee                  13.297243      85.1848            -      85.1848

General American Capital Company Money Market
                                        12/28/1998 purchase          1,000.00     11.106100            -      90.0406      90.0406
                                         9/30/1999 annual fee                     11.411979      90.0406            -      90.0406
                                         9/30/1999 surrender fee                  11.411979      90.0406            -      90.0406

Cova Series Trust Developing Growth
                                        11/23/1998 purchase          1,000.00     10.194480            -      98.0923      98.0923
                                         9/30/1999 annual fee                     11.961510      98.0923            -      98.0923
                                         9/30/1999 surrender fee                  11.961510      98.0923            -      98.0923

Cova Series Trust Large Cap Research
                                          3/3/1998 purchase          1,000.00     10.948763            -      91.3345      91.3345
                                          3/3/1999 annual fee                     11.646603      91.3345            -      91.3345
                                         9/30/1999 annual fee                     12.785300      91.3345            -      91.3345
                                         9/30/1999 surrender fee                  12.785300      91.3345            -      91.3345





Cova Series Trust Mid-Cap Value
                                          3/4/1998 purchase          1,000.00     11.049791            -      90.4994      90.4994
                                          3/4/1999 annual fee                      9.949762      90.4994            -      90.4994
                                         9/30/1999 annual fee                     10.653132      90.4994            -      90.4994
                                         9/30/1999 surrender fee                  10.653132      90.4994            -      90.4994

Cova Series Trust Quality Bond
                                         5/15/1997 purchase          1,000.00     10.446609            -      95.7248      95.7248
                                         5/15/1998 annual fee                     11.366225      95.7248            -      95.7248
                                         5/17/1999 annual fee                     11.686540      95.7248            -      95.7248
                                         9/30/1999 annual fee                     11.609210      95.7248            -      95.7248
                                         9/30/1999 surrender fee                  11.609210      95.7248            -      95.7248

Cova Series Trust Small Cap Stock
                                         3/17/1997 purchase          1,000.00     10.922871            -      91.5510      91.5510
                                         3/17/1998 annual fee                     14.721789      91.5510            -      91.5510
                                         3/17/1999 annual fee                     11.819980      91.5510            -      91.5510
                                         9/30/1999 annual fee                     13.321805      91.5510            -      91.5510
                                         9/30/1999 surrender fee                  13.321805      91.5510            -      91.5510

Cova Series Trust Large Cap Stock
                                         3/11/1997 purchase          1,000.00     12.396556            -      80.6676      80.6676
                                         3/11/1998 annual fee                     16.534692      80.6676            -      80.6676
                                         3/11/1999 annual fee                     20.221179      80.6676            -      80.6676
                                         9/30/1999 annual fee                     20.192583      80.6676            -      80.6676
                                         9/30/1999 surrender fee                  20.192583      80.6676            -      80.6676

Cova Series Trust Select Equity
                                         3/11/1997 purchase          1,000.00     11.761258            -      85.0249      85.0249
                                         3/11/1998 annual fee                     15.372541      85.0249            -      85.0249
                                         3/11/1999 annual fee                     17.351972      85.0249            -      85.0249
                                         9/30/1999 annual fee                     16.297840      85.0249            -      85.0249
                                         9/30/1999 surrender fee                  16.297840      85.0249            -      85.0249

Cova Series Trust International Equity
                                         3/11/1997 purchase          1,000.00     11.144845            -      89.7276      89.7276
                                         3/11/1998 annual fee                     12.474291      89.7276            -      89.7276
                                         3/11/1999 annual fee                     12.866528      89.7276            -      89.7276
                                         9/30/1999 annual fee                     13.853303      89.7276            -      89.7276
                                         9/30/1999 surrender fee                  13.853303      89.7276            -      89.7276
</TABLE>



<TABLE>
<CAPTION>




  Account      Account
   Value        Value
  Before        After
Transaction  Transaction


     <S>        <C>
          -     1,000.00
     998.40       998.40
     998.40       998.40


          -     1,000.00
   1,149.38     1,149.38
   1,161.64     1,161.64
   1,132.72     1,132.72
   1,132.72     1,132.72


          -     1,000.00
   1,027.54     1,027.54
   1,027.54     1,027.54


          -     1,000.00
   1,173.33     1,173.33
   1,173.33     1,173.33


          -     1,000.00
   1,063.74     1,063.74
   1,167.74     1,167.74
   1,167.74     1,167.74






          -     1,000.00
     900.45       900.45
     964.10       964.10
     964.10       964.10


          -     1,000.00
   1,088.03     1,088.03
   1,118.69     1,118.69
   1,111.29     1,111.29
   1,111.29     1,111.29


          -     1,000.00
   1,347.79     1,347.79
   1,082.13     1,082.13
   1,219.62     1,219.62
   1,219.62     1,219.62


          -     1,000.00
   1,333.81     1,333.81
   1,631.19     1,631.19
   1,628.89     1,628.89
   1,628.89     1,628.89


          -     1,000.00
   1,307.05     1,307.05
   1,475.35     1,475.35
   1,385.72     1,385.72
   1,385.72     1,385.72


          -     1,000.00
   1,119.29     1,119.29
   1,154.48     1,154.48
   1,243.02     1,243.02
   1,243.02     1,243.02
</TABLE>





<TABLE>
<CAPTION>
First Cova Variable Annuity Account One (33-74174)
Non-Standard Since Inception Performance- Part I
As of 9/30/99

                   Sub-Account                         Annualized     Account     Unit Value     Initial     Inception   Days Since
                                                         Return        Value      9/30/1999    Investment      Date       Inception

<S>                                                 <C>      <C>          <C>       <C>           <C>          <C> <C>           <C>
Cova Series Trust Lord Abbett Growth and Income (1)     -0.16%        998.40    35.846306     1,000.00     1/8/1999          265
Cova Series Trust Bond Debenture                         5.38%      1,132.72    13.297243     1,000.00    5/15/1997          868
General American Capital Company Money Market   (1)      2.75%      1,027.54    11.411979     1,000.00   12/28/1998          276
Cova Series Trust Developing Growth             (1)     17.33%      1,173.33    11.961510     1,000.00   11/23/1998          311
Cova Series Trust Large Cap Research                    10.33%      1,167.74    12.785300     1,000.00     3/3/1998          576
Cova Series Trust Mid-Cap Value                         -2.29%        964.10    10.653132     1,000.00     3/4/1998          575
Cova Series Trust Quality Bond                           4.54%      1,111.29    11.609210     1,000.00    5/15/1997          868
Cova Series Trust Small Cap Stock                        8.13%      1,219.62    13.321805     1,000.00    3/17/1997          927
Cova Series Trust Large Cap Stock                       21.03%      1,628.89    20.192583     1,000.00    3/11/1997          933
Cova Series Trust Select Equity                         13.61%      1,385.72    16.297840     1,000.00    3/11/1997          933
Cova Series Trust International Equity                   8.88%      1,243.02    13.853303     1,000.00    3/11/1997          933
<FN>
(1)  Return is not annualized for periods less than 1 year.
</FN>
</TABLE>


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