FIRST SUNAMERICA LIFE INSURANCE CO
10-K405, 1995-12-11
LIFE INSURANCE
Previous: GREENWICH STREET CALIFORNIA MUNICIPAL FUND INC, DEFS14A, 1995-12-11
Next: MILLENNIUM INCOME TRUST, NSAR-B, 1995-12-11




                                      

                     SECURITIES AND EXCHANGE COMMISSION
                           WASHINGTON, D.C.  20549

                                  FORM 10-K

(Mark One)
   [X]      ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE
            SECURITIES EXCHANGE ACT OF 1934 [Fee Required]

                For the fiscal year ended September 30, 1995

                                     OR

   [ ]      TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE
            SECURITIES EXCHANGE ACT OF 1934 [No Fee Required]

                     For the transition period from  to

                         Commission File Number 33-5014              
                                                ---------
                   FIRST SUNAMERICA LIFE INSURANCE COMPANY

            Incorporated in New York                       06-0992729
                                                          -------------
                                                          IRS Employer
                                                        Identification No.

            733 Third Avenue, 4th Floor, New York, New York 10017

      Registrant's telephone number, including area code (800) 272-3007

SECURITIES REGISTERED PURSUANT TO SECTION 12(b) OF THE ACT:

                                    None

SECURITIES REGISTERED PURSUANT TO SECTION 12(g) OF THE ACT:

                                    None

      INDICATE BY CHECK MARK WHETHER THE REGISTRANT: (1) HAS FILED ALL REPORTS
REQUIRED TO BE FILED BY SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF
1934 DURING THE PRECEDING 12 MONTHS (OR FOR SUCH SHORTER PERIOD THAT THE
REGISTRANT WAS REQUIRED TO FILE SUCH REPORTS), AND (2) HAS BEEN SUBJECT TO SUCH
FILING REQUIREMENTS FOR THE PAST 90 DAYS.
                            Yes  X       No     
                                ----        ----
      INDICATE BY CHECK MARK IF DISCLOSURE OF DELINQUENT FILERS PURSUANT TO
ITEM 405 OF REGULATION S-K IS NOT CONTAINED HEREIN, AND WILL NOT BE CONTAINED,
TO THE BEST OF REGISTRANT'S KNOWLEDGE, IN DEFINITIVE PROXY OR INFORMATION
STATEMENTS INCORPORATED BY REFERENCE IN PART III OF THIS FORM 10-K OR ANY
AMENDMENT TO THIS FORM 10-K.   X    
            ----
      THE NUMBER OF SHARES OUTSTANDING OF THE REGISTRANT'S COMMON STOCK ON
DECEMBER 8, 1995 WAS AS FOLLOWS:

Common Stock (par value $10,000.00 per share)           300 shares
<PAGE>
                                   PART I
ITEM 1.  BUSINESS

GENERAL DESCRIPTION

      First SunAmerica Life Insurance Company (the "Company"), an indirect
wholly owned subsidiary of SunAmerica Inc. (the "Parent"), is a stock life
insurance company organized under the laws of New York.  At September 30, 1995,
the Company owned $163.2 million of assets.

      The Company specializes in the sale of tax-deferred long-term savings
products and investments.  The Company markets fixed annuities and fee-
generating variable annuities.  Its annuity products are distributed through
a broad spectrum of financial services distribution channels, including
independent registered representatives of affiliated and unaffiliated
broker-dealers; banks and other financial institutions; and independent general
insurance agents. 

      The Company maintains its principal offices at 733 Third Avenue, 4th
Floor, New York, New York 10017, telephone (800) 272-3007.  The Company has no
employees and employees of the Parent or its other subsidiaries perform various
services for the Company.  The Parent has approximately 1,300 employees,
approximately 480 of whom perform services for the Company as well as for
certain of its affiliates.

LIFE INSURANCE OPERATIONS

      Founded in 1978 and licensed in the state of New York, the Company issues
a portfolio of single premium fixed and flexible premium variable annuities. 
It has an "A+" (Superior) rating from industry analyst A.M. Best Company.  

      Benefitting from continued strong demographic growth of the preretirement
savings market, industry sales of tax-deferred savings products have
represented, for a number of years, a significantly larger source of new
premiums for the U.S. life insurance industry than have traditional life
insurance products.  Recognizing the growth potential of this market, the
Company focuses its life insurance operations exclusively on the sale of
annuities.

      Because of its focus on annuity products, which generally have more
contractholder transactions than traditional life insurance products, the
Company utilizes computer-driven systems that employ optical disk imaging and
artificial intelligence, in lieu of paper-intensive life insurance processing
procedures.  During 1995 the Company relocated its service support center from
New York, New York to Los Angeles, California to consolidate operations with
its affiliated life insurance companies.  The Company believes its service
support center and associated cost structure to be among the most competitive
in the industry.

      The Company markets its fixed and variable annuities through the
following distribution channels: (i) independent registered representatives of
SunAmerica Securities, Inc. and Royal Alliance Associates, Inc., which are
indirect wholly owned subsidiaries of the Parent; (ii) approximately 190
other securities firms; (iii) banks and other financial institutions; and (iv)
independent general insurance agents who specialize in selling fixed annuities
and other single premium products.  In addition, in June 1994, the Company
entered into an exclusive agreement with The Chase Manhattan Bank, N.A.
("Chase") to develop variable annuity products for sale in the state of New
York whose underlying funds will be managed by Chase.  The institution will
have the right to make these private label variable annuities available through
its numerous retail branch networks and distribution channels within New York,
beginning in December 1995.  In addition, its new variable annuity product will
also be available through a number of the broker-dealer and financial planning
organizations that currently offer other investment products managed by Chase. 
<PAGE>
 
FIXED ANNUITIES

      The Company offers single premium deferred annuities that provide one or
five-year fixed interest rate guarantees.  Although the Company's contracts
remain in force an average of seven to ten years, a majority (approximately 46%
at September 30, 1995) reprice annually at discretionary rates determined by
the Company.  In repricing, the Company takes into account yield
characteristics of its investment portfolio, annuity surrender assumptions and
competitive industry pricing.  Its fixed-rate annuity products offer many of
the same features as conventional certificates of deposit from financial
institutions, giving investors a choice of interest period and yield as well
as additional advantages particularly applicable to retirement planning, such
as tax-deferred accumulation and flexible payout options.  The average new
single premium fixed annuity contract sold by the Company amounted to
approximately $32,000 in 1995.

      The Company designs its fixed-rate products and conducts its investment
operations in order to closely match the duration of the assets in its
investment portfolio to its annuity obligations.  The Company seeks to achieve
a predictable spread between what it earns on its assets and what it pays on
its liabilities by investing principally in fixed maturities.  The Company's
fixed-rate products incorporate surrender charges or other limitations on when
contracts can be surrendered for cash to encourage persistency.  Approximately
92% of the Company's fixed annuity reserves had surrender penalties or other
restrictions at September 30, 1995.

VARIABLE ANNUITIES

      The Company's variable annuity products offer investors a broad spectrum
of fund alternatives, with a choice of investment managers, as well as fixed-
rate account options.  The Company earns fee income through the sale,
administration and management of the variable account options of its variable
annuity products.  The Company also earns investment income on monies allocated
to the fixed-rate account options of these products.  Variable annuities offer
retirement planning features and surrender charges similar to those offered by
fixed annuities, but differ in that the annuity holder's rate of return is
generally dependent upon the investment performance of the particular equity,
fixed-income, money market or asset allocation fund selected by the
contractholder.  Because the investment risk is borne by the customer in all
but the fixed-rate account options, these products require significantly less
capital support than fixed annuities.  The average new variable annuity
contract sold by the Company amounted to approximately $38,000 in 1995.



<PAGE>
INVESTMENT OPERATIONS

      The Company believes that its fixed-rate liabilities should be backed by
a portfolio principally composed of fixed maturities that generate predictable
rates of return.  The Company does not have a specific target rate of return. 
Instead, its rates of return vary over time depending on the current interest
rate environment, the slope of the yield curve, the spread at which fixed
maturities are priced over the yield curve and general competitive conditions
within the industry.  The Company manages all of its invested assets
internally.  Its portfolio strategy is designed to achieve adequate
risk-adjusted returns consistent with its investment objectives of effective
asset-liability matching, liquidity and safety.

      As part of its asset-liability matching discipline, the Company conducts
detailed computer simulations that model its fixed-maturity assets and
liabilities under commonly used stress-test interest rate scenarios.  Based on
the results of these computer simulations, the investment portfolio has been
constructed with a view to maintaining a desired investment spread between the
yield on portfolio assets and the rate paid on its reserves under a variety of
possible future interest rate scenarios.  

      For the years ended September 30, 1995, 1994 and 1993, the Company's
yield on average invested assets was 7.59%, 6.54% and 6.17%, respectively,
before net realized investment gains and losses, and it realized net investment
spreads of 2.70%, 2.24% and 1.40%, respectively, on average invested assets. 
At September 30, 1995, the weighted average life of the Company's investments
was approximately three and three-fourths years and the duration was slightly
in excess of three years.  Weighted average life is defined as the average time
to receipt of all principal, incorporating the effects of scheduled
amortization and expected prepayments, weighted by book value.  Duration is a
common measure for the price sensitivity of a fixed-income security or
portfolio to changes in interest rates.  It is the weighted average time to
receipt of all expected cash flows, both principal and interest, including the
effects of scheduled amortization and expected prepayments, in which the weight
attached to each year of receipt is the proportion of the present value of cash
to be received during that year to the total present value of the portfolio.

      The Company's general investment philosophy is to hold fixed maturity
assets for long-term investment.  Thus, it does not have a trading portfolio. 
The Company carries the portion of its portfolio of bonds and notes that is
available for sale (the "Available for Sale Portfolio") at estimated fair
value.  The remaining portion of its portfolio of bonds and notes is held for
investment and is carried at amortized cost.

















<PAGE>

      The following table summarizes the Company's investment portfolio at
September 30, 1995:

                           SUMMARY OF INVESTMENTS

                                                                     Percent
                                                   Amortized              of
                                                        cost       portfolio
                                                ------------       ---------
                                               (In thousands)               
Fixed maturities:
 Cash and short-term investments                $      6,382             5.2 %
 U.S. Government securities                           39,990            32.6
 Mortgage-backed securities                           60,558            49.3
 Other bonds and notes                                10,966             8.9
 Mortgage loans                                        4,733             3.9
                                                ------------       ---------
 Total                                               122,629            99.9

Equity securities                                        112             0.1
                                                ------------      ----------
Total investments                               $    122,741           100.0 %
                                                ============      ==========

      At September 30, 1995, all bonds and notes, including those held for
investment and the Available for Sale Portfolio (the "Bond Portfolio"), were
rated by Standard & Poor's Corporation ("S&P"), Moody's Investors Service
("Moody's") or under comparable statutory rating guidelines established by the
National Association of Insurance Commissioners ("NAIC") and implemented by
either the NAIC or the Company. At September 30, 1995, approximately $101.7
million (at amortized cost) was rated investment grade by one or both of these
agencies or under the NAIC guidelines, including $100.5 million of U.S.
Government/agency securities and mortgage backed securities ("MBSs").

      At September 30, 1995, the Bond Portfolio included $9.8 million (fair
value, $8.4 million) of bonds not rated investment grade by S&P, Moody's or the
NAIC. Based on their September 30, 1995 amortized cost, these non-investment-
grade bonds accounted for 5.9% of the Company's total assets and 8.0% of its
invested assets.  

      Mortgage loans aggregated $4.7 million at September 30, 1995 and consisted
of 2 first mortgage loans collateralized by properties located in California. 
Both of these loans were multifamily residential loans to the same borrower.  

      At September 30, 1995, the amortized cost of all investments in default as
to the payment of principal or interest totaled $0.7 million (fair value, $0.5
million), constituting 0.6% of total invested assets at amortized cost.

      For more information concerning the Company's investments, including the
risks inherent in such investments, see Item 7, "Management's Discussion and
Analysis of Financial Condition and Results of Operations - Financial Condition
and Liquidity."

<PAGE>




REGULATION

      The Company is subject to regulation and supervision by the State of New
York and the Insurance Commission of the State of New York.  Insurance laws
establish supervisory agencies with broad administrative and supervisory powers
related to granting and revoking licenses to transact business, regulating
marketing and other trade practices, operating guaranty associations, licensing
agents, approving policy forms, regulating certain premium rates, regulating
insurance holding company systems, establishing reserve requirements,
prescribing the form and content of required financial statements and reports,
performing financial and other examinations, determining the reasonableness and
adequacy of statutory capital and surplus, regulating the type and amount of
investments permitted, limiting the amount of dividends that can be paid and
the size of transactions that can be consummated without first obtaining
regulatory approval and other related matters.

      During the last decade, the insurance regulatory framework has been
placed under increased scrutiny by various states, the federal government and
the NAIC.  Various states have considered or enacted legislation that changes,
and in many cases increases, the states' authority to regulate insurance
companies.  Legislation has been introduced from time to time in Congress that
could result in the federal government assuming some role in the regulation of
insurance companies.  In recent years, the NAIC has approved and recommended
to the states for adoption and implementation several regulatory initiatives
designed to reduce the risk of insurance company insolvencies.  These
initiatives include new investment reserve requirements, risk-based capital
standards and restrictions on an insurance company's ability to pay dividends
to its stockholders.  The NAIC is also currently developing model laws to
govern insurance company investments. Current proposals are still being debated
and the Company is monitoring developments in this area and the effects any
changes would have on the Company.

COMPETITION

      The business conducted by the Company is highly competitive.  

      The Company competes with other life insurers, and also competes for
customers' funds with a variety of investment products offered by financial
services companies other than life insurance companies, such as banks,
investment advisers, mutual fund companies and other financial institutions. 
Within the U.S. life insurance industry, there are approximately 125 companies
that individually collect in excess of $150 million of annuity premiums
annually.  Certain of these companies and other life insurers with which the
Company competes are significantly larger and have available to them much
greater financial and other resources.  The Company believes the primary
competitive factors among life insurance companies for investment-oriented
insurance products such as annuities include product flexibility, product
pricing, innovation in product design, the claims-paying ability rating and the
name recognition of the issuing company, the availability of distribution
channels and service rendered to the customer before and after a contract is
issued.  Other factors affecting the annuity business include the benefits
(including before-tax and after-tax investment returns) and guarantees provided
to the customer and the commissions paid.



<PAGE>

ITEM 2.  PROPERTIES

      The Company's principal office is in leased premises at 733 Third Avenue,
4th Floor New York, New York 10017.  The Company, through an affiliate, also
leases office space in Los Angeles, California and Torrance, California which
is utilized for certain policy administration, recordkeeping and data
processing functions.

      The Company believes that such properties, including the equipment
located therein, are suitable and adequate to meet the requirements of its
business.


ITEM 3.  LEGAL PROCEEDINGS

      The Company is involved in various kinds of litigation common to its
business.  These cases are in various stages of development and, based on
reports of counsel, management believes that provisions made for potential
losses are adequate and any further liabilities and costs will not have a
material adverse impact upon the Company's financial position or results of
operations.


ITEM 4.  SUBMISSION OF MATTERS TO A VOTE OF SECURITY-HOLDERS

      No matters were submitted during the fiscal year 1995 to a vote of
security holders, through the solicitation of proxies or otherwise.



                                   PART II

ITEM 5.  MARKET FOR THE REGISTRANT'S COMMON EQUITY AND RELATED
         STOCKHOLDER MATTERS

      Not applicable.

<PAGE>
ITEM 6. SELECTED FINANCIAL DATA

      The following selected financial data of First SunAmerica Life Insurance
Company should be read in conjunction with the financial statements and notes
thereto and Management's Discussion and Analysis of Financial Condition and
Results of Operations, both of which are included elsewhere herein.
<TABLE>
<CAPTION>

                                                                    Years ended September 30,  
                                                 --------------------------------------------
                                                     1995      1994      1993      1992      1991
                                                  -------  -------  -------  -------  -------
                                                              (In thousands)
RESULTS OF OPERATIONS

<S>                                               <C>      <C>      <C>      <C>      <C>
Net investment income                             $ 2,784  $ 1,892  $ 1,161  $ 2,368  $ 2,155
Net realized investment gains (losses)             (1,348)     445    1,932    3,489      944
Variable annuity fee income                           412      382      240       40     --- 
General and administrative expenses                (1,088)  (1,040)  (1,066)  (1,224)    (973)
Amortization of deferred 
  acquisition costs                                  (300)    ---      (220)  (2,356)    (538)
Other income and expenses, net                        245       58     (342)     561     (582) 
                                                  -------  -------  -------  -------  -------

Pretax income                                         705    1,737    1,705    2,878    1,006
Income tax expense                                   (182)    (655)    (829)  (1,210)    (431) 
                                                  -------  -------  -------  -------  -------
INCOME BEFORE CUMULATIVE EFFECT OF CHANGE 
  IN ACCOUNTING FOR INCOME TAXES                      523    1,082      876    1,668      575

Cumulative effect of change in accounting 
  for income taxes                                   ---      (725)               ---               ---               ---  
                                                  -------  -------  -------  -------  -------
NET INCOME                                        $   523  $   357  $   876  $ 1,668  $   575
                                                  =======  =======  =======  =======  =======
</TABLE>

<PAGE>
ITEM 6.   SELECTED FINANCIAL DATA (continued)
<TABLE>
<CAPTION>

                                                                              At September 30,
                                           ---------------------------------------------------
                                                1995       1994      1993       1992      1991
                                           ---------  --------- ---------  --------- ---------
                                                            (In thousands)
FINANCIAL POSITION

<S>                           <C>          <C>                                          <C>           <C>
Investments                                $ 121,218  $  78,928 $  85,130  $ 111,353 $  68,379
Variable annuity assets                       32,760     26,390    24,695      8,836      --- 
Deferred acquisition costs                     6,491      5,651     2,540      1,297     2,664
Deferred income taxes                           ---         886     1,031        835      --- 
Other assets                                   2,688      2,282     3,876      1,527     2,166 
                                           ---------  --------- ---------  ---------  --------

TOTAL ASSETS                               $ 163,157  $ 114,137 $ 117,272  $ 123,848 $  73,209
                                           =========  ========= =========  ========= =========


Reserves for fixed annuity contracts       $ 106,332  $  66,881 $  68,228  $  59,400 $  53,058
Variable annuity liabilities                  32,760     26,390    24,695      8,836      --- 
Other reserves, payables and accrued 
  liabilities                                  2,003      1,051     1,220     34,690       442
Deferred income taxes                            244       ---       ---        ---        455
Shareholder's equity                          21,818     19,815    23,129     20,922    19,254
                                           ---------  --------- ---------  --------- ---------

TOTAL LIABILITIES AND SHAREHOLDER'S 
  EQUITY                                   $ 163,157  $ 114,137 $ 117,272  $ 123,848 $  73,209
                                           =========  ========= =========  ========= =========
</TABLE>

<PAGE>
ITEM 7.   MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
          AND RESULTS OF OPERATIONS

      The following is management's discussion and analysis of financial
condition and results of operations of First SunAmerica Life Insurance Company
(the "Company") for the three years in the period ended September 30, 1995.

RESULTS OF OPERATIONS 

      INCOME BEFORE CUMULATIVE EFFECT OF CHANGE IN ACCOUNTING FOR INCOME TAXES
totaled $0.5 million in 1995, compared with $1.1 million in 1994 and $0.9
million in 1993.  The cumulative effect of the change in accounting for income
taxes resulting from the 1994 implementation of Statement of Financial
Accounting Standards No. 109, "Accounting for Income Taxes," amounted to a
nonrecurring non-cash charge of $0.7 million.  Accordingly, net income amounted
to $0.4 million in 1994.

      PRETAX INCOME totaled $0.7 million in 1995 and $1.7 million in both 1994
and 1993.  The $1.0 million decline in 1995 primarily resulted from net
realized investment losses incurred, partially offset by an increase in net
investment income. 

      NET INVESTMENT INCOME, which is the spread between the income earned on
invested assets and the interest paid on fixed annuities and other interest-
bearing liabilities, increased to $2.8 million in 1995 from $1.9 million in
1994 and $1.2 million in 1993.  These amounts represent net investment spreads
of 2.70% on average invested assets (computed on a daily basis) of $103.2
million in 1995, 2.24% on average invested assets of $84.5 million in 1994 and
1.40% on average invested assets of $82.7 million in 1993.  Net investment
spreads include the effect of income earned on the excess of average invested
assets over average interest-bearing liabilities.  The difference between the
Company's yield on average invested assets and the rate paid on average
interest-bearing liabilities was 1.69% in 1995, 1.13% in 1994 and 0.02% in
1993.  Net investment income has increased over the three years due to both
higher levels of average invested assets and an increase in the portfolio
yield. 

      Investment income totaled $7.8 million in 1995, $5.5 million in 1994 and
$5.1 million in 1993.  Investment income increased in 1995 primarily as a
result of an increase in investment yield on a higher level of average invested
assets.  The modest increase in investment income in 1994 over 1993 primarily
resulted from an increase in overall portfolio yield as the Company reduced its
average level of lower-yielding short-term investments.  The yield on average
invested assets increased to 7.59% in 1995 from 6.54% in 1994 and 6.17% in
1993.  Over the last three fiscal years, the Company's quarterly investment
yields on average invested assets have ranged from 5.85% to 7.81%; however,
there can be no assurance that the Company will achieve similar yields in
future periods.

      The increased investment yield in 1995 reflects the higher interest rates
prevailing during the latter half of 1994 and into fiscal 1995.  In addition,
the net cash provided by the Company's operating and financing activities and
the cash flows from redemptions and maturities of securities in the Company's
investment portfolio was invested in higher yielding instruments. 


      Total interest expense aggregated $5.0 million in 1995, $3.6 million in
1994 and $3.9 million in 1993.  The average rate paid on fixed annuity
contracts was 5.90% in 1995, compared with 5.41% in 1994 and 6.15% in 1993. 
Fixed annuity contracts averaged $85.5 million in 1995, compared with $67.2
million in 1994 and $64.1 million in 1993.  The increase in the average rate
paid on fixed annuities during 1995 primarily resulted from increased average
crediting rates on the Company's new fixed annuity contracts relative to those
issued in 1994 to maintain a generally competitive market rate in a higher
interest rate environment.  The decrease in the average rate paid on fixed
annuities during 1994 was primarily due to a decline in prevailing interest
rates that began during the latter half of fiscal 1992 and continued into the
first half of fiscal 1994.

<PAGE>      
      NET REALIZED INVESTMENT LOSSES totaled $1.3 million in 1995, compared
with net realized investment gains of $0.4 million in 1994 and $1.9 million in
1993, and represent 1.31%, 0.53% and 2.34%, respectively, of average invested
assets.  Net realized investment losses in 1995 include $1.2 million of net
losses realized on $46.3 million of sales of mortgage backed securities
("MBSs") that were made primarily to maximize total return. Net gains in 1994
and 1993 are also related to sales of MBSs that were made primarily to maximize
total return. 

      VARIABLE ANNUITY FEES are based on the market value of assets supporting
variable annuity contracts in separate accounts.  Such fees totaled $0.4
million in both 1995 and 1994 and $0.2 million in 1993.  Variable annuity fees
have increased over the three years principally due to asset growth from the
receipt of variable annuity premiums and, during 1995, from increased market
values.  Variable annuity assets averaged $27.8 million during 1995, $26.1
million during 1994 and $16.5 million during 1993.  Variable annuity premiums,
which exclude premiums allocated to the fixed accounts of variable annuity
products, totaled $5.9 million in 1995, $5.7 million in 1994 and $14.5 million
in 1993.  The decline in premiums from 1993 to 1994 can be attributed, in part,
to a heightened demand for fixed-rate investment options, including the fixed
accounts of variable annuities.  The Company has encountered increased
competition in the variable annuity marketplace during 1995 and 1994 and
anticipates that the market will remain highly competitive for the foreseeable
future.

      SURRENDER CHARGES on fixed and variable annuities totaled $194,000 in
1995, compared with $367,000 in 1994 and $44,000 in 1993.  Surrender charges
generally are assessed on annuity withdrawals at declining rates during the
first five to seven years of the contract.  Withdrawal payments, which include
surrenders and lump-sum annuity benefits, totaled $17.7 million in 1995, $12.9
million in 1994 and $2.9 million in 1993.  These payments represent 16.93%,
15.04% and 3.85%, respectively, of average fixed and variable annuity reserves. 
Withdrawals include variable annuity payments from the separate accounts
totaling $3.6 million in 1995, $2.4 million in 1994 and $0.4 million in 1993. 
Both fixed and variable annuity surrenders increased from the unusually low
rates of prior years to more normal levels during 1994 and 1995, due to
anticipated higher surrenders as the annuity block has matured.  Management
anticipates that withdrawal rates will remain relatively stable for the
foreseeable future and the Company's investment portfolio has been structured
to provide sufficient liquidity for anticipated withdrawals.

      GENERAL AND ADMINISTRATIVE EXPENSES totaled $1.1 million in 1995,
compared with $1.0 million in 1994 and $1.1 million in 1993.  General and
administrative expenses remain closely controlled through a company-wide cost
containment program and represent approximately 1% of average total assets.
      

      AMORTIZATION OF DEFERRED ACQUISITION COSTS increased during 1995 to $0.3
million primarily due to additional fixed and variable annuity sales and the
subsequent amortization of related deferred commissions and other acquisition
costs.  There was no amortization in 1994 and $0.2 million in 1993.  The
decrease in amortization of deferred acquisition costs from 1993 to 1994 is
primarily due to the decline in net realized investment gains which are
included in gross profits for purposes of computing amortization.   

<PAGE>
      INCOME TAX EXPENSE totaled $0.2 million in 1995, $0.7 million in 1994 and
$0.8 million in 1993, representing effective tax rates of 26% in 1995, 38% in
1994 and 49% in 1993.  The higher tax rate in 1993 reflects the payment of
state income taxes relating to net realized investment gains recorded in 1992. 
The lower tax rate in 1995 reflects a prior period state income tax benefit. 


FINANCIAL CONDITION AND LIQUIDITY

      SHAREHOLDER'S EQUITY increased by $2.0 million to $21.8 million at
September 30, 1995 from $19.8 million at September 30, 1994, primarily as a
result of the $1.5 million reduction of net unrealized losses on debt and
equity securities available for sale charged directly to shareholders equity
and net income of $0.5 million in 1995.

      TOTAL ASSETS increased by $49.1 million to $163.2 million at September
30, 1995 from $114.1 million at September 30, 1994, principally due to a $42.3
million increase in invested assets and a $6.4 million increase in the separate
accounts for variable annuities.

      INVESTED ASSETS at year end totaled $121.2 million in 1995, compared with
$78.9 million in 1994.  This increase primarily resulted from sales of fixed
annuity contracts which totaled $51.7 million in 1995, up from $7.8 million in
1994 and $9.1 million in 1993.  The increase in fixed annuity premiums during
1995 reflects generally heightened demand for fixed-rate products in 1995
relative to the comparable 1994 periods.  This heightened demand may be
attributed, in part, to the increase in prevailing long-term interest rates
that began during the latter half of the 1994 fiscal year and continued into
the first quarter of fiscal 1995.

      The Company manages all of its invested assets internally.  The Company's
general investment philosophy is to hold fixed maturity assets for long-term
investment.  Thus, it does not have a trading portfolio.  The Company carries
the portion of its portfolio of bonds and notes that is available for sale (the
"Available for Sale Portfolio") at estimated fair value.  The remaining portion
of its portfolio of bonds and notes is held for investment and is carried at
amortized cost. 
      
      BONDS AND NOTES, including those held for investment and the Available
for Sale Portfolio (the "Bond Portfolio"), at September 30, 1995, had an
aggregate amortized cost that exceeded its fair value by $1.5 million
(including net unrealized losses of $1.4 million on the Available for Sale
Portfolio).  The fair value of the Bond Portfolio was $5.9 million below its
amortized cost at September 30, 1994 (including net unrealized losses of $5.7
million on the Available for Sale Portfolio).  The decrease in net unrealized
losses on the Bond Portfolio since September 30, 1994 principally reflects the
lower relative prevailing interest rates at September 30, 1995 and their
corresponding effect on the fair value of the Bond Portfolio. 


      The entire Bond Portfolio at September 30, 1995 was rated by Standard &
Poor's Corporation ("S&P"), Moody's Investors Service ("Moody's") or under
comparable statutory rating guidelines established by the National Association
of Insurance Commissioners ("NAIC") and implemented by either the NAIC or the
Company.  At September 30, 1995, approximately $101.7 million (at amortized
cost) was rated investment grade by one or both of these agencies or under the
NAIC guidelines, including $100.5 million of U.S. government/agency securities
and MBSs.

      At September 30, 1995, the Bond Portfolio included $9.8 million (fair
value, $8.4 million) of bonds not rated investment grade by S&P, Moody's or the
NAIC.  Based on their September 30, 1995 amortized cost, these non-investment-
grade bonds accounted for 5.9% of the Company's total assets and 8.0% of
invested assets.
<PAGE>
      Non-investment-grade securities generally provide higher yields and
involve greater risks than investment-grade securities because their issuers
typically are more highly leveraged and more vulnerable to adverse economic
conditions than investment-grade issuers.  In addition, the trading market for
these securities is usually more limited than for investment-grade securities. 
The Company intends that its holdings of such securities not exceed current
levels, but its policies may change from time to time, including in connection
with any possible acquisition.  The Company had no material concentrations of
non-investment-grade securities at September 30, 1995.

      The table on the following page summarizes the Company's rated bonds by
rating classification as of September 30, 1995.

<PAGE>
                                                 Summary of Rated Bonds
                                                     (In thousands)
<TABLE>
<CAPTION>
                                                   Issues not rated by S&P(Moody's)
                  Issues Rated by S&P(Moody's)                     By NAIC Category                               Total  
       
- ----------------------------------------------  -----------------------------------  ----------------------------------
                                     Estimated      NAIC                 Estimated              Percent of   Estimated
  S&P (Moody's)         Amortized         fair  category   Amortized          fair   Amortized    invested        fair
    category(1)              cost        value       (2)        cost         value        cost   assets(3)       value
- ---------------        ----------   ----------  --------   ----------   -----------  ----------   ---------  ----------  

<S>                                        <C>        <C>       <C>                  <C>             <C>
AAA+ to A-
  (Aaa to A3)          $   68,049   $   68,067       1     $   28,517   $   28,556   $   96,566     78.67%   $   96,623
BBB+ to BBB-
  (Baa1 to Baa3)            1,411        1,501       2          3,769        3,567        5,180      4.22         5,068
BB+ to BB-
  (Ba1 to Ba3)                927          938       3              -            -          927      0.76           938
B+ to B- 
  (B1 to B3)                7,108        5,931       4            988        1,000        8,096      6.60         6,931
CCC+ to C-
  (Caa to C)                  745          500       5              -            -          745      0.61           500
D                               -            -       6              -            -            -         -             -
                       ----------   ----------             ----------   ----------   ----------              ----------
TOTAL RATED ISSUES     $   78,240   $   76,937             $   33,274   $   33,123   $  111,514              $  110,060
                       ==========   ==========             ==========   ==========   ==========              ==========
<FN>
(1)   S&P rates debt securities in eleven rating categories, from AAA (the highest) to D (in payment default).
      A plus(+) or minus(-) indicates the debt's relative standing within the rating category. A security rated
      BBB- or higher is considered investment grade. Moody's rates debt securities in nine rating categories,
      from Aaa (the highest) to C (extremely poor prospects of attaining real investment standing). The number
      1, 2 or 3 (with 1 the highest and 3 the lowest) indicates the debt's relative standing within the rating
      category. A security rated Baa3 or higher is considered investment grade. Issues are categorized based
      on the higher of the S&P or Moody's rating if rated by both agencies.

(2)   Bonds and short-term promissory instruments are divided into six quality categories for NAIC rating
      purposes, ranging from 1 (highest) to 5 (lowest) for nondefaulted bonds plus one category, 6, for bonds
      in or near default. These six categories correspond with the S&P(Moody's) rating groups listed above,
      with categories 1 and 2 considered investment grade. A substantial portion of the assets in the NAIC
      categories were rated by the Company based on its implementation of NAIC rating guidelines.

(3)   At amortized cost.
</TABLE>

<PAGE>
      MORTGAGE LOANS aggregated $4.7 million at September 30, 1995 and
consisted of 2 first mortgage loans collateralized by properties located in
California.  Both of these loans were multifamily residential loans to the same
borrower. At the time of their purchase by the Company, these mortgage loans
had loan-to-value ratios of 75% or less.  At September 30, 1995, neither loan
was delinquent.  No mortgage loans were foreclosed upon during fiscal years
1995, 1994 or 1993.
            
      ASSET-LIABILITY MATCHING is utilized by the Company to minimize the risks
of interest rate fluctuations and disintermediation.  The Company believes that
its fixed-rate liabilities should be backed by a portfolio principally composed
of fixed maturities that generate predictable rates of return.  The Company
does not have a specific target rate of return.  Instead, its rates of return
vary over time depending on the current interest rate environment, the slope
of the yield curve, the spread at which fixed maturities are priced over the
yield curve and general competitive conditions within the industry.  Its
portfolio strategy is designed to achieve adequate risk-adjusted returns
consistent with its investment objectives of effective asset-liability
matching, liquidity and safety.

      The Company designs its fixed-rate products and conducts its investment
operations in order to closely match the duration of the assets in its
investment portfolio to its annuity obligations.  The Company seeks to achieve
a predictable spread between what it earns on its assets and what it pays on
its liabilities by investing principally in fixed maturities.  The Company's
fixed-rate products incorporate surrender charges or other limitations on when
contracts can be surrendered for cash to encourage persistency.   Approximately
92% of the Company's fixed annuity reserves had surrender penalties or other
restrictions at September 30, 1995.

      As part of its asset-liability matching discipline, the Company conducts
detailed computer simulations that model its fixed-maturity assets and
liabilities under commonly used stress-test interest rate scenarios.  Based on
the results of these computer simulations, the investment portfolio has been
constructed with a view to maintaining a desired investment spread between the
yield on portfolio assets and the rate paid on its reserves under a variety of
possible future interest rate scenarios.  At September 30, 1995, the weighted
average life of the Company's investments was approximately three and three-
fourths years and the duration was slightly in excess of three years.  
      
      The Company also seeks to provide liquidity and enhance its spread income
by using reverse repurchase agreements ("Reverse Repos"), and by investing in
MBSs.  Reverse Repos involve a sale of securities and an agreement to
repurchase the same securities at a later date at an agreed upon price and are
generally over-collateralized.  MBSs are generally investment-grade securities
collateralized by large pools of mortgage loans.  MBSs generally pay principal
and interest monthly.  The amount of principal and interest payments may
fluctuate as a result of prepayments of the underlying mortgage loans.

      There are risks associated with some of the techniques the Company uses
to enhance its spread income and match its assets and liabilities.  The primary
risk associated with Reverse Repos is the risk associated with counterparty
nonperformance.  The Company believes, however, that the counterparties to its
Reverse Repos are financially responsible and that the counterparty risk
associated with those transactions is minimal.  The primary risk associated
with MBSs is that a changing interest rate environment might cause prepayment
of the underlying obligations at speeds slower or faster than anticipated at
the time of their purchase.

<PAGE>
      INVESTED ASSETS EVALUATION routinely includes a review by the Company of
its portfolio of debt securities.  Management identifies monthly those
investments that require additional monitoring and carefully reviews the
carrying value of such investments at least quarterly to determine whether
specific investments should be placed on a nonaccrual basis and to determine
declines in value that may be other than temporary.  In making these reviews
for bonds, management principally considers the adequacy of collateral (if
any), compliance with contractual covenants, the borrower's recent financial
performance, news reports and other externally generated information concerning
the creditor's affairs.  In the case of publicly traded bonds, management also
considers market value quotations, if available.  For mortgage loans,
management generally considers information concerning the mortgaged property
and, among other things, factors impacting the current and expected payment
status of the loan and, if available, the current fair value of the underlying
collateral.   

      The carrying values of bonds that are determined to have declines in
value that are other than temporary are reduced to net realizable value and no
further accruals of interest are made.  If needed, mortgage loan valuation
allowances would be based on losses expected by management to be realized on
transfers of mortgage loans to real estate, on the disposition and settlement
of mortgage loans and on mortgage loans that management believes may not be
collectible in full.  Accrual of interest is suspended when principal and
interest payments on mortgage loans are past due more than 90 days.

      DEFAULTED INVESTMENTS, comprising all investments (at amortized cost)
that are in default as to the payment of principal or interest, totaled $0.7
million (fair value, $0.5 million) at September 30, 1995.  At September 30,
1995, defaulted investments constituted 0.6% of total invested assets at
amortized cost.  At September 30, 1994, there were no defaulted investments.

      SOURCES OF LIQUIDITY are readily available to the Company in the form of
existing cash and short-term investments, Reverse Repo capacity on invested
assets and, if required, proceeds from invested asset sales.  At September 30,
1995, approximately $60.5 million of the Company's Bond Portfolio had an
aggregate unrealized gain of $0.6 million, while approximately $51.0 million
of the Bond Portfolio had an aggregate unrealized loss of $2.1 million.  In
addition, the Company's investment portfolio also currently provides
approximately $1.5 million of monthly cash flow from scheduled principal and
interest payments.

      Management is aware that prevailing market interest rates may shift
significantly and has strategies in place to manage either an increase or
decrease in prevailing rates.  In a rising interest rate environment, the
Company's average cost of funds would increase over time as it prices its new
and renewing annuities to maintain a generally competitive market rate. 
Management would seek to place new funds in investments that were matched in
duration to, and higher yielding than, the liabilities assumed.  The Company
believes that liquidity to fund withdrawals would be available through incoming
cash flow, the sale of short-term or floating-rate instruments or Reverse Repos
on the Company's substantial MBS segment of the Bond Portfolio, thereby
avoiding the sale of fixed-rate assets in an unfavorable bond market.

<PAGE>
      In a declining rate environment, the Company's cost of funds would
decrease over time, reflecting lower interest crediting rates on its fixed
annuities.  Should increased liquidity be required for withdrawals, the Company
believes that a significant portion of its investments could be sold without
adverse consequences in light of the general strengthening that would be
expected in the bond market.

ITEM 8.     FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA

      The Company's financial statements begin on page F-3.  Reference is made
to the Index to Financial Statements on page F-1 herein.



ITEM 9.     CHANGES IN AND DISAGREEMENTS WITH ACCOUNTANTS ON ACCOUNTING AND
            FINANCIAL DISCLOSURE

      None.

<PAGE>
                                  PART III

Item 10.  DIRECTORS AND EXECUTIVE OFFICERS

      The directors and principal officers of First SunAmerica Life Insurance
Company (the "Company") as of December 8, 1995 are listed below, together with
information as to their ages, dates of election and principal business
occupation during the last five years (if other than their present business
occupation).
<TABLE>
<CAPTION>
                                                             Other Positions and
                                                Year           Other Business
                           Present              Assumed      Experience Within
    Name              Age  Position(s)          Position(s)    Last Five Years**     From-To
- -------------         ---  -----------          -----------  -----------------       -------
<S><C>               <S>   <C>                               <S><C>                 <S> <C>          <S>    <C> <C>
Eli Broad*            62   Chairman, Chief      1994         Cofounded SunAmerica
                           Executive Officer                 Inc. ("SAI") in 1957
                           and President of 
                           the Company 
                           Chairman, Chief      1986
                           Executive Officer    
                           and President of 
                           SAI

Jay S. Wintrob*       38   Executive Vice       1991         Senior Vice President   1989-1991
                           President of the                  (Joined SAI in 1987)
                           Company 
                           Vice Chairman of     1995
                           SAI

James R. Belardi*     38   Senior Vice          1992         Vice President and      1989-1992
                           President of the                  Treasurer (Joined SAI
                           Company                           in 1986)
                           Executive Vice       1995
                           President of SAI

Jana W. Greer*        43   Senior Vice          1994         Vice President          1981-1991
                           President of the                  (Joined SAI in 1974)
                           Company and SAI

Peter McMillan, III*  38   Executive Vice       1994         Senior Vice President,  1989-1994
                           President and                     SunAmerica Investments,
                           Chief Investment                  Inc.
                           Officer of 
                           SunAmerica
                           Investments, Inc. 
                           
Gary W. Krat*         48   Senior Vice          1992         Chairman, Royal         1991 to
                           President of the                  Alliance Associates,    present
                           Company and SAI                   Inc.
                                                             Chief Executive         1990 to
                                                             Officer, Royal          present
                                                             Alliance Associates,
                                                             Inc.
                                                             President, Integrated   1986-1990
                                                             Resources Equity Corp.
<FN>
- --------------------------------------
*    Also serves as a director
**  Unless otherwise indicated, officers and positions are with SunAmerica Inc.           
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
                           
                                                             Other Positions and
                                                Year         Other Business
                           Present              Assumed      Experience Within
    Name              Age  Position(s)          Position(s)  Last Five Years**       From-To
- -------------         ---  -----------          -----------  -----------------       -------
<S>  <C>              <C>  <S>                  <C>          <S>                  <C>
Scott L. Robinson*    49   Senior Vice          1991         Vice President and      1986-1991
                           President and                     Controller (Joined
                           Treasurer of                      SAI in 1978)     
                           the Company 
                           Senior Vice
                           President and
                           Controller of SAI 

Lorin M. Fife*        42   Senior Vice          1994         Vice President and      1994-1995
                           President,                        General Counsel-
                           General Counsel                   Regulatory Affairs 
                           and Assistant                     of SAI
                           Secretary of the     
                           Company                           Vice President and      1989-1994
                           Senior Vice          1995         Associate General
                           President and                     Counsel of SAI
                           General Counsel-                  (Joined SAI in 1989)
                           Regulatory Affairs
                           of SAI

Susan L. Harris*      38   Senior Vice          1994         Vice President,         1994-1995
                           President and                     General Counsel-
                           Secretary of the                  Corporate Affairs 
                           Company                           and Secretary of SAI
                           Senior Vice          1995         
                           President and                     Vice President,         1989-1994
                           General Counsel-                  Associate General
                           Corporate Affairs                 Counsel and Secretary
                           and Secretary of                  of SAI (Joined SAI in 
                           SAI                               1985)

N. Scott Gillis       42   Senior Vice          1994         Vice President and      1989-1994
                           President and                     Controller, SunAmerica
                           Controller of the                 Life Companies
                           Company                           (Joined SAI in 1985)    
                                                                                             

Edwin R. Reoliquio    38   Senior Vice          1995         Vice President and      1990-1995
                           President and                     Actuary, SunAmerica 
                           Chief Actuary                     Life Companies
                           of the Company

Marc Gamsin           39   Director                          Partner, O'Melveny      1979 to 
                                                             & Myers                 present

David W. Ferguson     42   Director                          Partner, Davis Polk     1980 to
                                                             & Wardwell              present

Thomas A. Harnett     71   Director                          Partner. Lane &         1989 to
                                                             Mitterdorf              present
<FN>
- --------------------------------------
*    Also serves as a director
**  Unless otherwise indicated, officers and positions are with SunAmerica Inc.      
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
                                                             Other Positions and
                                                Year           Other Business
                           Present              Assumed      Experience Within
    Name              Age  Position(s)          Position(s)   Last Five Years**      From-To
- -------------         ---  -----------          -----------  -----------------       -------
<S>    <C>            <C>  <S>                  <C>          <S>           <C>       <C>
Lester Pollack        62   Director                          Chief Executive         1986 to
                                                             Officer, Centre         present
                                                             Partners, L.P.
                                                             General Partner,        1986 to
                                                             Lazard Freres & Co.     present
                                                             Senior Managing         1988 to
                                                             Director, Corporate     present
                                                             Partners, L.P.

Richard D. Rohr       69   Director                          Partner, Bodman,        1958 to
                                                             Longley & Dahling       present



<FN>
- --------------------------------------
*    Also serves as a director
**  Unless otherwise indicated, officers and positions are with SunAmerica Inc.      
</TABLE>

<PAGE>
ITEM 11.  EXECUTIVE COMPENSATION

      All of the executive officers of the Company also serve as employees of
SunAmerica Inc. or its affiliates and receive no compensation directly from the
Company.  Some of the officers also serve as officers of other companies
affiliated with the Company.  Allocations have been made as to each
individual's time devoted to his or her duties as an executive officer of the
Company.

      The following table shows the cash compensation paid or earned, based on
these allocations, to the chief executive officer and top four executive
officers of the Company whose allocated compensation exceeds $100,000 and to
all executive officers of the Company as a group for services rendered in all
capacities in the Company during 1995:

      Name of Individual or             Capacities In Which      Allocated Cash
            Number in Group                          Served        Compensation
      ---------------------       -------------------------      --------------
      Eli Broad                   Chairman, Chief Executive           $  11,538
                                   Officer and President
      Jay Wintrob                 Executive Vice President                7,212
      James R. Belardi            Senior Vice President                   7,500
      Gary W. Krat                Senior Vice President                  37,500
      N. Scott Gillis             Senior Vice President and 
                                   Controller                             8,904

      All Executive Officers as
        a Group (12)                                                  $ 156,016
                                                                      =========

      Directors of the Company who are also employees of SunAmerica Inc. or its
affiliates receive no compensation in addition to their compensation as
employees of SunAmerica Inc. or its affiliates.

ITEM 12.  SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT

      No shares of the Company are owned by any executive officer or director. 
The Company is an indirect wholly-owned subsidiary of SunAmerica Inc.  Except
for Mr. Broad, the percentage of shares of SunAmerica Inc. beneficially owned
by any director does not exceed one percent of the class outstanding.  At
November 30, 1995, Mr. Broad was the beneficial owner of 2,149,694 shares of
Common Stock (approximately 4.7% of the class outstanding) and 8,857,081 shares
of Class B Common Stock (approximately 86.5% of the class outstanding).  Of the
Common Stock, 250,659 shares represent restricted shares granted under the
Company's employee stock plans as to which Mr. Broad has no investment power;
506,250 shares are held by a trust formed by Mr. Broad of which he is a
beneficiary; and 1,344,234 shares represent employee stock options held by Mr.
Broad which are or will become exercisable on or before February 2, 1996 and
as to which he has no voting or investment power.  Of the Class B Stock,
843,750 shares are held by a trust formed by Mr. Broad of which he is a
beneficiary; 32,568 shares are held by a foundation of which Mr. Broad is a
director and as to which he has shared voting and investment power; and
2,902,500 shares are registered in the name of a corporation as to which Mr.
Broad exercises voting and investment power.  At December 7, 1995, all
directors and officers as a group beneficially owned 3,652,731 shares of Common
Stock (approximately 8% of the class outstanding) and 8,857,081 shares of Class
B Common Stock (approximately 86.5% of the class outstanding).

ITEM 13.  CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS
      None.

<PAGE>
                                   PART IV
Item 14.    EXHIBITS, FINANCIAL STATEMENTS, FINANCIAL STATEMENT SCHEDULES AND
            REPORTS ON FORM 8-K

Financial Statements and Financial Statement Schedules

      Reference is made to the index set forth on page F-1 of this report.


Exhibits

Exhibit
      No                                   Description
- -------
  3(a)      Declaration of intent and Charter dated November, 1978.
  3(b)      Certificate of Amendment of Charter dated February 1, 1988.
  3(c)      Certificate of Amendment of Charter dated January 26, 1989.
  3(d)      Certificate of Amendment of Charter dated March 1, 1989.
  3(e)      Bylaws dated December 20, 1978.
  27        Financial Data Schedule     

Reports on Form 8-K

No Current Report on Form 8-K was filed during the three months ended September
30, 1995.

<PAGE>
                                 SIGNATURES

      Pursuant to the requirements of Section 13 or 15(d) of the Securities
Exchange Act of 1934, the Company has duly caused this report to be signed on
its behalf by the undersigned, thereunto duly authorized.

                              FIRST SUNAMERICA LIFE INSURANCE COMPANY

                              By/s/  SCOTT L. ROBINSON
                              --------------------------------------    
                              Scott L. Robinson
                              Senior Vice President, Treasurer and Director
December 8, 1995

      Pursuant to the requirements of the Securities and Exchange Act of 1934,
this report has been signed below by the following persons on behalf of the
registrant in the capacities and on the dates indicated:
<TABLE>
<CAPTION>

            Signature               Title                               Date
            ---------               -----                               ----
<S>      <C>          <C>  <S>              <C>     <S>             <C>           <C>     <S>
/s/   ELI BROAD                     Chairman, Chief Executive            December 8, 1995
- ------------------------------      Officer and President               -----------------
      Eli Broad                     (Principal Executive Officer)

/s/   SCOTT L. ROBINSON             Senior Vice President,              December 8, 1995
- ------------------------------      Treasurer and Director              -----------------
      Scott L. Robinson             (Principal Financial Officer)

/s/   N. SCOTT GILLIS               Senior Vice President and            December 8, 1995
- ------------------------------      Controller (Principal               -----------------
      N. Scott Gillis               Accounting Officer)

/s/   JAY S. WINTROB                Executive Vice President             December 8, 1995
- ------------------------------      and Director                        -----------------
      Jay S. Wintrob

/s/   JAMES R. BELARDI              Senior Vice President                December 8, 1995
- ------------------------------      and Director                        -----------------
      James R. Belardi

/s/   LORIN M. FIFE                 Senior Vice President,               December 8, 1995
- ------------------------------      General Counsel, Assistant          -----------------
      Lorin M. Fife                 Secretary and Director

/s/   JANA W. GREER                 Senior Vice President                December 8, 1995
- ------------------------------      and Director                        -----------------
      Jana W. Greer

/s/   SUSAN L. HARRIS               Senior Vice President,               December 8, 1995
- ------------------------------      Secretary and Director              -----------------
      Susan L. Harris

/s/   GARY W. KRAT                  Senior Vice President                December 8, 1995
- ------------------------------      and Director                        -----------------
      Gary W. Krat

/s/   EDWIN R. REOLIQUIO            Senior Vice President                December 8, 1995
- ------------------------------      and Chief Actuary                   -----------------
      Edwin R. Reoliquio

/s/   PETER McMILLAN                Director                             December 8, 1995
- ------------------------------                                          -----------------
      Peter McMillan
</TABLE>
<PAGE>

                   FIRST SUNAMERICA LIFE INSURANCE COMPANY

                        INDEX TO FINANCIAL STATEMENTS


                                                                Page(s)


Report of Independent Accountants                                 F-2   

Balance Sheet as of September 30, 1995 and 1994                   F-3 

Income Statement for the years ended
      September 30, 1995, 1994 and 1993                           F-4    

Statement of Cash Flows for the years ended
      September 30, 1995, 1994 and 1993                           F-5 through
                                                                  F-6

Notes to Financial Statements                                     F-7 through
                                                                  F-19






                                     F-1

<PAGE>




               REPORT OF INDEPENDENT ACCOUNTANTS





To the Board of Directors and Shareholder of
First SunAmerica Life Insurance Company


In our opinion, the accompanying balance sheet and the related
income statement and statement of cash flows present fairly, in
all material respects, the financial position of First SunAmerica
Life Insurance Company at September 30, 1995 and 1994, and the
results of its operations and its cash flows for each of the
three years in the period ended September 30, 1995, in conformity
with generally accepted accounting principles.  These financial
statements are the responsibility of the Company's management;
our responsibility is to express an opinion on these financial
statements based on our audits.  We conducted our audits of these
statements in accordance with generally accepted auditing
standards which 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, assessing the accounting
principles used and significant estimates made by management, and
evaluating the overall financial statement presentation.  We
believe that our audits provide a reasonable basis for the
opinion expressed above.

As discussed in Note 6, the Company adopted Statement of
Financial Accounting Standards No. 109, "Accounting for Income
Taxes," in fiscal 1994.


Price Waterhouse LLP
Los Angeles, California
November 6, 1995

                              F-2

<PAGE>
                        FIRST SUNAMERICA LIFE INSURANCE COMPANY

                                     BALANCE SHEET
<TABLE>
<CAPTION>
                                                       September 30,    September 30,
                                                                1995             1994
                                                       -------------    -------------
ASSETS
<S>                                                      <C>            <S>
Investments:
 Cash and short-term investments                     $     6,382,000  $    14,785,000
 Bonds and notes:
  Available for sale, at fair value 
    (amortized cost:  1995, $109,217,000;
    1994, $61,766,000)                                   107,771,000       56,066,000
  Held for investment, at amortized cost
    (fair value:  1995, $2,289,000;
     1994, $3,117,000)                                     2,297,000        3,314,000
 Mortgage loans                                            4,733,000        4,763,000
 Common stocks, at fair value 
  (cost:  1995, $112,000)                                     35,000               --- 
                                                     ---------------  ---------------
 Total investments                                       121,218,000       78,928,000

Variable annuity assets                                   32,760,000       26,390,000
Accrued investment income                                    928,000          717,000
Deferred acquisition costs                                 6,491,000        5,651,000
Deferred income taxes                                           ---           886,000
Other assets                                               1,760,000        1,565,000 
                                                     ---------------  ---------------
TOTAL ASSETS                                         $   163,157,000  $   114,137,000
                                                     ===============  ===============
LIABILITIES AND SHAREHOLDER'S EQUITY

Reserves, payables and accrued liabilities:
 Reserves for fixed annuity contracts                $   106,332,000  $    66,881,000
 Income taxes currently payable                               23,000          441,000
 Other liabilities                                         1,980,000          610,000 
                                                     ---------------  ---------------
 Total reserves, payables and accrued liabilities        108,335,000       67,932,000 
                                                     ---------------  ---------------
Variable annuity liabilities                              32,760,000       26,390,000 
                                                     ---------------  ---------------
Deferred income taxes                                        244,000              --- 
                                                     ---------------  ---------------
Shareholder's equity:
 Common Stock                                              3,000,000        3,000,000
 Additional paid-in capital                               14,428,000       14,428,000
 Retained earnings                                         5,250,000        4,727,000 
 Net unrealized losses on debt and
  equity securities available for sale                      (860,000)      (2,340,000) 
                                                     ---------------  ---------------
 Total shareholder's equity                               21,818,000       19,815,000 
                                                     ---------------  ---------------
TOTAL LIABILITIES AND SHAREHOLDER'S EQUITY           $   163,157,000  $   114,137,000
                                                     ===============  ===============
</TABLE>


      The accompanying notes are an integral part of these financial statements.

                                          F-3
<PAGE>
                        FIRST SUNAMERICA LIFE INSURANCE COMPANY

                                   INCOME STATEMENT
<TABLE>
<CAPTION>

                                                          Years ended September 30,
                                              -------------------------------------
                                                     1995         1994         1993
                                              -----------  -----------  -----------
<S>                        <C>                <C>                       <C>
Investment income                             $ 7,834,000  $ 5,527,000  $ 5,101,000
                                              -----------  -----------  -----------
Interest expense on:
  Fixed annuity contracts                      (5,042,000)  (3,635,000)  (3,940,000) 
  Senior indebtedness                              (8,000)        ---          --- 
                                              -----------  -----------  -----------
Total interest expense                         (5,050,000)  (3,635,000)  (3,940,000)
                                              -----------  -----------  -----------
NET INVESTMENT INCOME                           2,784,000    1,892,000    1,161,000  
                                              -----------  -----------  -----------
NET REALIZED INVESTMENT GAINS (LOSSES)         (1,348,000)     445,000    1,932,000  
                                              -----------  -----------  -----------
VARIABLE ANNUITY FEE INCOME                       412,000      382,000      240,000  
                                              -----------  -----------  -----------
Other income and expenses:
   Surrender charges                              194,000      367,000       44,000 
   General and administrative expenses         (1,088,000)  (1,040,000)  (1,066,000)
   Amortization of deferred acquisition 
    costs                                        (300,000)        ---      (220,000)
   Other, net                                      51,000     (309,000)    (386,000) 
                                              -----------  -----------  -----------
TOTAL OTHER INCOME AND EXPENSES                (1,143,000)    (982,000)  (1,628,000) 
                                              -----------  -----------  -----------
PRETAX INCOME                                     705,000    1,737,000    1,705,000

Income tax expense                               (182,000)    (655,000)    (829,000) 
                                              -----------  -----------  -----------
INCOME BEFORE CUMULATIVE EFFECT OF CHANGE 
   IN ACCOUNTING FOR INCOME TAXES                 523,000    1,082,000      876,000

Cumulative effect of change in accounting 
   for income taxes                                  ---      (725,000)        ---  
                                              -----------  -----------  -----------
NET INCOME                                    $   523,000  $   357,000  $   876,000
                                              ===========  ===========  ===========

</TABLE>













       The accompanying notes are an integral part of these financial statements

                                          F-4
<PAGE>
                        FIRST SUNAMERICA LIFE INSURANCE COMPANY

                                STATEMENT OF CASH FLOWS
<TABLE>
<CAPTION>
                                                          Years ended September 30,
                                           ----------------------------------------
                                                   1995          1994          1993
                                           ------------  ------------  ------------
<S>                <C>                        <C>          <C>
CASH FLOWS FROM OPERATING ACTIVITIES:
    Net income                             $    523,000  $    357,000  $    876,000
    Adjustments to reconcile net income 
      to net cash provided by operating 
      activities:
      Interest credited to fixed annuity 
        contracts                             5,042,000     3,635,000     3,940,000
      Net realized investment (gains) 
        losses                                1,348,000      (445,000)   (1,932,000)
      Accretion of net discounts on 
        investments                            (394,000)      (24,000)      (55,000)
      Amortization of goodwill                   58,000        58,000        58,000
      Provision for deferred income taxes       333,000     1,388,000      (904,000)
      Cumulative effect of change in 
        accounting for income taxes                ---        725,000          --- 
    Change in:
      Deferred acquisition costs             (2,740,000)   (1,011,000)   (1,243,000)
      Income taxes receivable/payable          (418,000)     (555,000)      387,000
    Other, net                                 (323,000)     (115,000)      291,000  
                                           ------------  ------------  ------------
  NET CASH PROVIDED BY OPERATING 
    ACTIVITIES                                3,429,000      4,013,000    1,418,000  
                                           ------------  ------------  ------------
  CASH FLOWS FROM INVESTING ACTIVITIES:
    Purchases of: 
      Bonds and notes available for sale   (125,130,000)  (67,563,000)  (95,150,000)
      Bonds and notes held for investment          ---     (1,019,000)   (2,052,000)
    Sales of:
      Bonds and notes available for sale     55,553,000    50,708,000    60,544,000
      Mortgage loans                               ---           ---     16,159,000
    Redemptions and maturities of: 
      Bonds and notes available for sale     20,358,000     5,791,000     1,583,000
      Bonds and notes held for investment     1,011,000          ---           --- 
    Other, net                                  (77,000)       31,000        35,000  
                                           ------------  ------------  ------------
  NET CASH USED BY INVESTING ACTIVITIES     (48,285,000)  (12,052,000)  (18,881,000) 
                                           ------------  ------------  ------------
</TABLE>

                                          F-5

<PAGE>
                        FIRST SUNAMERICA LIFE INSURANCE COMPANY

                          STATEMENT OF CASH FLOWS (Continued)
<TABLE>
<CAPTION>
                                                           Years ended September 30,
                                              --------------------------------------
                                                      1995        1994          1993
                                              ------------------------  ------------
<S>                                 <C>
CASH FLOWS FROM FINANCING ACTIVITIES:
   Premium receipts on fixed annuity 
    contracts                                 $ 51,681,000$  7,840,000  $  9,105,000
   Withdrawal payments on fixed annuity 
    contracts                                  (14,131,000)(10,504,000)   (2,475,000)
   Claims and annuity payments on fixed 
    annuity contracts                           (2,974,000) (3,194,000)   (2,272,000)
   Other, net                                    1,877,000     427,000        54,000  
                                              ------------------------  ------------
NET CASH PROVIDED (USED) BY FINANCING 
   ACTIVITIES                                   36,453,000  (5,431,000)    4,412,000  
                                              ------------------------  ------------
NET DECREASE IN CASH AND SHORT-TERM 
   INVESTMENTS                                  (8,403,000)(13,470,000)  (13,051,000)

CASH AND SHORT-TERM INVESTMENTS AT 
   BEGINNING OF PERIOD                          14,785,000  28,255,000    41,306,000  
                                              ------------------------  ------------
CASH AND SHORT-TERM INVESTMENTS AT 
   END OF PERIOD                              $  6,382,000$ 14,785,000  $ 28,255,000
                                              ========================  ============

SUPPLEMENTAL CASH FLOW INFORMATION:
   Interest paid on indebtedness              $      8,000$       ---   $       --- 
                                              ========================  ============
   Income taxes paid (recovered)              $    254,000$   (178,000) $  1,149,000
                                              ========================  ============
</TABLE>




















       The accompanying notes are an integral part of these financial statements

                                          F-6
<PAGE>
                        FIRST SUNAMERICA LIFE INSURANCE COMPANY
                             NOTES TO FINANCIAL STATEMENTS


1.    SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

      GENERAL:  First SunAmerica Life Insurance Company (the "Company") is an
      indirect wholly owned subsidiary of SunAmerica Inc. (the "Parent").
      Certain items have been reclassified to conform to the current year's
      presentation.

      INVESTMENTS:  Cash and short-term investments primarily include cash,
      commercial paper, money market investments, repurchase agreements and
      short-term bank participations.  All such investments are carried at cost
      plus accrued interest, which approximates fair value, have maturities of
      three months or less and are considered cash equivalents for purposes of
      reporting cash flows.  Bonds and notes available for sale and common
      stocks are carried at aggregate fair value and changes in unrealized
      gains or losses, net of tax, are credited or charged directly to
      shareholder's equity.  It is management's intent, and the Company has the
      ability, to hold the remainder of bonds and notes until maturity, and,
      therefore, these investments are carried at amortized cost.  Bonds and
      notes, whether available for sale or held for investment, are reduced to
      estimated net realizable value when necessary for declines in value
      considered to be other than temporary.  Estimates of net realizable value
      are subjective and actual realization will be dependent upon future
      events.  Mortgage loans are carried at amortized unpaid balances, net of
      provisions for estimated losses.  Realized gains and losses on the sale
      of investments are recognized in operations at the date of sale and are
      determined using the specific cost identification method.  Premiums and
      discounts on investments are amortized to investment income using the
      interest method over the contractual lives of the investments.

      DEFERRED ACQUISITION COSTS:  Policy acquisition costs are deferred and
      amortized, with interest, over the estimated lives of the contracts in
      relation to the present value of estimated gross profits, which are
      composed of net interest income, net realized investment gains and
      losses, variable annuity fees, surrender charges and direct
      administrative expenses.  Deferred acquisition costs consist of
      commissions and other costs that vary with, and are primarily related to,
      the production or acquisition of new business.

      As debt and equity securities available for sale are carried at aggregate
      fair value, an adjustment is made to deferred acquisition costs equal to
      the change in amortization that would have been recorded if such
      securities had been sold at their stated aggregate fair value and the
      proceeds reinvested at current yields.  The change in this adjustment,
      net of tax, is included with the change in net unrealized gains or losses
      on debt and equity securities available for sale that is credited or
      charged directly to shareholder's equity.  At September 30, 1995 and
      1994, deferred acquisition costs have been increased by $200,000 and
      $2,100,000, respectively, for this adjustment.



                                     F-7
<PAGE>
                   FIRST SUNAMERICA LIFE INSURANCE COMPANY

                        NOTES TO FINANCIAL STATEMENTS


1.    SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Continued)

      VARIABLE ANNUITY ASSETS AND LIABILITIES:  The assets and liabilities
      resulting from the receipt of variable annuity premiums are segregated
      in separate accounts.  The Company receives fees for assuming mortality
      and certain expense risks.  Such fees are included in Variable Annuity
      Fee Income in the income statement.

      GOODWILL:  Goodwill, amounting to $879,000 at September 30, 1995, is
      amortized by using the straight-line method over a period of 25 years and
      is included in Other Assets in the balance sheet.

      CONTRACTHOLDER RESERVES:  Contractholder reserves for fixed annuity
      contracts are accounted for as investment-type contracts in accordance
      with Statement of Financial Accounting Standards No. 97, "Accounting and
      Reporting by Insurance Enterprises for Certain Long-Duration Contracts
      and for Realized Gains and Losses from the Sale of Investments," and are
      recorded at accumulated value (premiums received, plus accrued interest,
      less withdrawals and assessed fees).

      FEE INCOME:  Variable annuity fees are recognized in income as earned. 

      INCOME TAXES:  The Company is included in the consolidated federal income
      tax return of the Parent and files as a "life insurance company" under
      the provisions of the Internal Revenue Code of 1986.  Income taxes have
      been calculated as if the Company filed a separate return.  Effective
      October 1, 1993, deferred income tax assets and liabilities are
      recognized based on the difference between financial statement carrying
      amounts and income tax bases of assets and liabilities using enacted
      income tax rates and laws.






















                                     F-8
<PAGE>
                   FIRST SUNAMERICA LIFE INSURANCE COMPANY

                        NOTES TO FINANCIAL STATEMENTS


2.    INVESTMENTS

      The amortized cost and estimated fair value of bonds and notes available
      for sale and held for investment by major category follow:

                                                                     Estimated
                                                     Amortized            fair
                                                          cost           value
                                                 -------------   -------------
      AT SEPTEMBER 30, 1995:

      AVAILABLE FOR SALE:
        Securities of the United States
            Government                          $   37,693,000   $  37,759,000
        Mortgage-backed securities                  60,558,000      60,367,000
        Corporate bonds and notes                   10,966,000       9,645,000
                                                --------------   -------------
          Total available for sale              $  109,217,000   $ 107,771,000
                                                ==============   =============
      HELD FOR INVESTMENT:
        Securities of the United States
            Government                          $    2,297,000   $   2,289,000
                                                ==============   =============
      AT SEPTEMBER 30, 1994:

      AVAILABLE FOR SALE:
        Securities of the United States
            Government                          $   39,775,000   $  36,398,000
        Mortgage-backed securities                  13,943,000      12,883,000
        Corporate bonds and notes                    8,048,000       6,785,000
                                                --------------   -------------
          Total available for sale              $   61,766,000   $  56,066,000
                                                ==============   =============
      HELD FOR INVESTMENT:
        Securities of the United States
            Government                          $    2,301,000   $   2,102,000
        Corporate bonds and notes                    1,013,000       1,015,000
                                                --------------   -------------
          Total held for investment             $    3,314,000   $   3,117,000
                                                ==============   =============












                                            F-9

<PAGE>
                   FIRST SUNAMERICA LIFE INSURANCE COMPANY

                        NOTES TO FINANCIAL STATEMENTS


2.    INVESTMENTS (Continued)

      The amortized cost and estimated fair value of bonds and notes available
      for sale and held for investment by contractual maturity, as of September
      30, 1995, follow:

                                                                     Estimated
                                                      Amortized           fair
                                                           cost          value
                                                  -------------  -------------
      AVAILABLE FOR SALE:
        Due in one year or less                   $        ---   $        --- 
        Due after one year through five years              ---            --- 
        Due after five years through ten years       10,966,000      9,645,000
        Due after ten years                          37,693,000     37,759,000
        Mortgage-backed securities                   60,558,000     60,367,000
                                                  -------------  -------------
            Total available for sale              $ 109,217,000  $ 107,771,000
                                                  =============  =============

      HELD FOR INVESTMENT:
        Due in one year or less                   $        ---   $        --- 
        Due after one year through five years              ---            --- 
        Due after five years through ten years        2,297,000      2,289,000
        Due after ten years                                ---            --- 
        Mortgage-backed securities                         ---            --- 
                                                  -------------  -------------
            Total held for investment             $   2,297,000  $   2,289,000
                                                  =============  =============


      Actual maturities of bonds and notes will differ from those shown above
      because of prepayments and redemptions.



















                                    F-10

<PAGE>
                   FIRST SUNAMERICA LIFE INSURANCE COMPANY

                        NOTES TO FINANCIAL STATEMENTS


2.    INVESTMENTS (Continued)

      Gross unrealized gains and losses on bonds and notes available for sale
      and held for investment by major category follow:

                                                          Gross          Gross
                                                     unrealized     unrealized
                                                          gains         losses
                                                  -------------  -------------
      AT SEPTEMBER 30, 1995:

      AVAILABLE FOR SALE:
        Securities of the United States 
            Government                            $     263,000   $   (197,000)
        Mortgage-backed securities                      257,000       (448,000)
        Corporate bonds and notes                       102,000     (1,423,000)
                                                  -------------   ------------
            Total available for sale              $     622,000   $ (2,068,000)
                                                  =============   ============

      HELD FOR INVESTMENT:
        Securities of the United States 
            Government                            $      22,000   $    (30,000)
                                                  =============   ============
      AT SEPTEMBER 30, 1994:

      AVAILABLE FOR SALE:
        Securities of the United States 
            Government                            $        ---    $ (3,377,000)
        Mortgage-backed securities                         ---      (1,060,000)
        Corporate bonds and notes                        36,000     (1,299,000)
                                                  -------------   ------------
            Total available for sale              $      36,000   $ (5,736,000)
                                                  =============   ============
      HELD FOR INVESTMENT:
        Securities of the United States 
            Government                            $       8,000   $   (207,000)
        Corporate bonds and notes                         2,000             --- 
                                                  -------------   ------------
            Total held for investment             $      10,000   $   (207,000)
                                                  =============   ============

      
      At September 30, 1995, gross unrealized losses on equity securities
      aggregated $112,000 and gross unrealized gains aggregated $35,000.







                                    F-11

<PAGE>
                   FIRST SUNAMERICA LIFE INSURANCE COMPANY

                        NOTES TO FINANCIAL STATEMENTS


2.    INVESTMENTS (Continued)

      Gross realized investment gains and losses on sales of all types of
      investments are as follows:

                                                    Years ended September 30,
                                       --------------------------------------
                                               1995         1994         1993
                                       ------------ ------------ ------------
      Bonds and notes available 
       for sale:
        Realized gains                 $    423,000 $    644,000 $  2,157,000  

        Realized losses                  (1,771,000)    (199,000)    (225,000)
                                       ------------ ------------ ------------
        Total net realized
          investment gains (losses)    $ (1,348,000)$    445,000 $  1,932,000
                                       ============ ============ ============

      The sources and related amounts of investment income are as follows:

                                                    Years ended September 30,
                                       --------------------------------------
                                               1995         1994         1993
                                       ------------ ------------ ------------
      Short-term investments           $  1,045,000 $    685,000 $  1,120,000  
      Bonds and notes                     6,291,000    4,341,000    3,220,000  
      Mortgage loans                        498,000      501,000      761,000
                                       ------------ ------------ ------------

         Total investment income       $  7,834,000 $  5,527,000 $  5,101,000
                                       ============ ============ ============


      Expenses incurred to manage the investment portfolio amounted to $125,000
      for the year ended September 30, 1995, $102,000 for the year ended
      September 30, 1994, and $84,000 for the year ended September 30, 1993 and
      are included in General and Administrative Expenses in the income
      statement.













                                    F-12

<PAGE>
                   FIRST SUNAMERICA LIFE INSURANCE COMPANY

                        NOTES TO FINANCIAL STATEMENTS


2.    INVESTMENTS (Continued)

      The carrying values of investments in any one entity or its affiliates
      exceeding 10% of the Company's shareholder's equity are as follows:

                                                                September 30,
                                                                      1995
                                                                ---------------
      Short-term investments:
        Southern California Edison Commercial Paper             $     3,989,000
      Mortgage loans:
        Hyman & Rose Shulman Family Trust                             4,733,000
                                                                ===============

      At September 30, 1995, bonds and notes included $9,768,000 (at amortized
      cost, with a fair value of $8,369,000) of investments not rated
      investment grade by either Standard & Poor's Corporation, Moody's
      Investors Service or under National Association of Insurance
      Commissioners' guidelines.  The Company had no material concentrations
      of non-investment-grade assets at September 30, 1995.

      At September 30, 1995, the amortized cost of investments in default as
      to the payment of principal or interest was $745,000 and the fair value
      was $500,000, all of which are unsecured non-investment-grade bonds.

      At September 30, 1995, $257,000 of bonds, at amortized cost, were on
      deposit with regulatory authorities in accordance with statutory
      requirements.

3.    DISCLOSURE ABOUT FAIR VALUE OF FINANCIAL INSTRUMENTS

      The following estimated fair value disclosures are limited to the
      reasonable estimates of the fair value of only the Company's financial
      instruments.  The disclosures do not address the value of the Company's
      recognized and unrecognized nonfinancial assets (including equity
      investments) and liabilities or the value of anticipated future business. 
      The Company does not plan to sell most of its assets or settle most of
      its liabilities at these estimated fair values.

      The fair value of a financial instrument is the amount at which the
      instrument could be exchanged in a current transaction between willing
      parties, other than in a forced or liquidation sale.  Selling expenses
      and potential taxes are not included.  The estimated fair value amounts
      were determined using available market information, current pricing
      information and various valuation methodologies.  If quoted market prices
      were not readily available for a financial instrument, management
      determined an estimated fair value.  Accordingly, the estimates may not
      be indicative of the amounts the financial instruments could be exchanged
      for in a current or future market transaction.



                                    F-13

<PAGE>
                   FIRST SUNAMERICA LIFE INSURANCE COMPANY

                        NOTES TO FINANCIAL STATEMENTS


3.    DISCLOSURE ABOUT FAIR VALUE OF FINANCIAL INSTRUMENTS (Continued)

      The following methods and assumptions were used to estimate the fair
      value of each class of financial instruments for which it is practicable
      to estimate that value:

      CASH AND SHORT TERM INVESTMENTS:  Carrying value is considered to be a
      reasonable estimate of fair value.

      BONDS AND NOTES:  Fair value is based principally on independent pricing
      services, broker quotes and other independent information.

      MORTGAGE LOANS:  Fair values are primarily determined by discounting
      future cash flows to the present at current market rates, using expected
      prepayment rates and further discounting for current market factors.

      VARIABLE ANNUITY ASSETS:  Variable annuity assets are carried at the
      market value of the underlying securities.
      
      RESERVES FOR FIXED ANNUITY CONTRACTS:  Deferred annuity contracts are
      assigned fair value equal to current net surrender value.  Annuitized
      contracts are valued based on the present value of future cash flows at
      current pricing rates.

      VARIABLE ANNUITY LIABILITIES:  Fair values of contracts in the
      accumulation phase are based on net surrender values.  Fair values of
      contracts in the payout phase are based on the present value of future
      cash flows at assumed investment rates.
























                                    F-14
<PAGE>
                   FIRST SUNAMERICA LIFE INSURANCE COMPANY

                        NOTES TO FINANCIAL STATEMENTS


3.    DISCLOSURE ABOUT FAIR VALUE OF FINANCIAL INSTRUMENTS (Continued)
      
      The estimated fair values of the Company's financial instruments at
      September 1995 and 1994, compared with their respective carrying values,
      are as follows:
<TABLE>
<CAPTION>
                                                            Carrying            Fair
                                                               value           value
                                                       -------------   -------------
      1995:
<S>               <C>
      Assets:
            Cash and short-term investments            $   6,382,000   $   6,382,000
            Bonds and notes                              110,068,000     110,060,000
            Mortgage loans                                 4,733,000       4,733,000
            Variable annuity assets                       32,760,000      32,760,000
            
      Liabilities:
            Reserves for fixed annuity 
             contracts                                   106,332,000     102,782,000
            Variable annuity liabilities                  32,760,000      31,740,000      
                                                       =============   =============      
                                                                                          
                        
      
      1994:

      Assets:
            Cash and short-term investments            $  14,785,000   $  14,785,000
            Bonds and notes                               59,380,000      59,183,000
            Mortgage loans                                 4,763,000       4,763,000
            Variable annuity assets                       26,390,000      26,390,000

      Liabilities:
            Reserves for fixed annuity contracts          66,881,000      64,626,000
            Variable annuity liabilities                  26,390,000      25,476,000
                                                       =============   =============
</TABLE>

4.    CONTINGENT LIABILITIES

      The Company is involved in various kinds of litigation common to its
      business.  These cases are in various stages of development and, based
      on reports of counsel, management believes that provisions made for
      potential losses are adequate and any further liabilities and costs will
      not have a material adverse impact upon the Company's financial position
      or results of operations.








                                    F-15

<PAGE>
                   FIRST SUNAMERICA LIFE INSURANCE COMPANY

                        NOTES TO FINANCIAL STATEMENTS


 5.   SHAREHOLDER'S EQUITY

      The Company is authorized to issue 300 shares of its $10,000 par value
      Common Stock.  At September 30, 1995, 1994 and 1993, 300 shares are
      outstanding.

      Changes in shareholder's equity are as follows:

                                                     Years ended September 30,
                                      ----------------------------------------
                                              1995          1994          1993
                                      ------------  ------------  ------------
      RETAINED EARNINGS:
        Beginning balance             $  4,727,000  $  4,370,000  $  3,494,000
        Net income                         523,000       357,000       876,000
                                      ------------  ------------  ------------
        Ending balance                $  5,250,000  $  4,727,000  $  4,370,000
                                      ============  ============  ============

      NET UNREALIZED GAINS (LOSSES) 
       ON DEBT AND EQUITY SECURITIES 
       AVAILABLE FOR SALE:                        
        Beginning balance             $ (2,340,000) $  1,331,000  $       --- 
        Excess of market value 
          over amortized cost on
          debt and equity securities
          available for sale                  ---           ---      2,039,000
        Change in net unrealized 
          gains (losses) on debt 
          and equity securities 
          available for sale             4,177,000    (7,739,000)         --- 
        Change in adjustment to 
          deferred acquisition costs    (1,900,000)    2,100,000          --- 
        Tax effect of net change          (797,000)    1,968,000      (708,000) 
                                      ------------  ------------  ------------
        Ending balance                $   (860,000) $ (2,340,000) $  1,331,000
                                      ============  ============  ============

      For a life insurance company domiciled in the State of New York, no
      dividend may be distributed to any shareholder unless notice of the
      domestic insurer's intention to declare such dividend and the amount have
      been filed with the Superintendent of Insurance not less than 30 days in
      advance of such proposed declaration, nor if the Superintendent
      disapproves the distribution of the dividend within the 30-day period.
      No dividends were paid in fiscal years 1995, 1994 or 1993.








                                    F-16
<PAGE>
                   FIRST SUNAMERICA LIFE INSURANCE COMPANY

                        NOTES TO FINANCIAL STATEMENTS


5.    SHAREHOLDER'S EQUITY (Continued)

      Under statutory accounting principles utilized in filings with insurance
      regulatory authorities, the Company's net loss for the nine months ended
      September 30, 1995 was $1,755,000.  The statutory net income for the year
      ended December 31, 1994 was $726,000 and for the year ended December 31,
      1993 the statutory net loss was $597,000.  The Company's statutory
      capital and surplus was $13,962,000 at September 30, 1995, $16,122,000
      at December 31, 1994 and $15,623,000 at December 31, 1993.


6.    INCOME TAXES

      The components of the provisions for income taxes on pretax income
      consist of the following:

                                      Net realized
                                        investment
                                     gains (losses)  Operations         Total
                                       ----------- ------------ -------------
      1995:
      Currently payable                $  (592,000)  $  441,000   $  (151,000)
      Deferred                             (28,000)     361,000       333,000
                                       -----------   ----------   -----------

      Total income tax expense         $  (620,000)  $  802,000   $   182,000
                                       ===========   ==========   ===========
      1994:
      Currently payable                $   121,000   $ (854,000)  $  (733,000)
      Deferred                              65,000    1,323,000     1,388,000
                                       -----------   ----------   -----------

      Total income tax expense         $   186,000   $  469,000   $   655,000
                                       ===========   ==========   ===========
      1993:
      Currently payable                $ 1,091,000   $  642,000   $ 1,733,000
      Deferred                             (46,000)    (858,000)     (904,000)
                                       -----------   ----------   -----------

      Total income tax expense         $ 1,045,000   $ (216,000)  $   829,000
                                       ===========    =========   ===========
      











                                     F-17

<PAGE>
                   FIRST SUNAMERICA LIFE INSURANCE COMPANY

                        NOTES TO FINANCIAL STATEMENTS


6.    INCOME TAXES (Continued)

      Income taxes computed at the United States federal income tax rate of 35%
      for 1995 and 1994 and 34.75% for 1993 and income taxes provided differ
      as follows:

                                                                              
                                                     Years ended September 30,
                                                 -----------------------------
                                                      1995      1994      1993
                                                 --------- --------- ---------
      Amount computed at statutory rate          $ 247,000 $ 608,000 $ 592,000
      
      Increases (decreases) resulting from:
           Amortization of differences
             between book and tax bases of 
             net assets acquired                    20,000    10,000   (20,000)
           State income taxes, net of 
             federal tax benefit                   (86,000)   36,000   250,000
      
           Other, net                                1,000     1,000     7,000
                                                 --------- --------- ---------

      Total income tax expense                   $ 182,000 $ 655,000 $ 829,000
                                                 ========= ========= =========



      Effective October 1, 1993, the Company adopted the provisions of
      Statement of Financial Accounting Standards No.109, "Accounting for
      Income Taxes."  Accordingly, the cumulative effect of this change in
      accounting for income taxes was recorded during the quarter ended
      December 31, 1993 to decrease the asset for deferred income taxes by
      $725,000.



















                                    F-18

<PAGE>
                   FIRST SUNAMERICA LIFE INSURANCE COMPANY

                        NOTES TO FINANCIAL STATEMENTS


6.    INCOME TAXES (Continued)

      Deferred income taxes reflect the net tax effects of temporary
      differences between the carrying amounts of assets and liabilities for
      financial reporting purposes and the amounts used for income tax
      reporting purposes.  The significant components of the asset for deferred
      income taxes are as follows:

                                                September 30,  September 30,
                                                         1995           1994
                                                ------------    ------------
      Deferred tax liabilities:
        Investments                             $   (142,000)   $    (45,000)
        Deferred acquisition costs                (1,703,000)     (1,026,000)
        Other                                        (66,000)        (41,000) 
                                                ------------    ------------
        Total deferred tax liabilities            (1,911,000)     (1,112,000) 
                                                ============    ============
      Deferred tax assets:
        Contractholder reserves                    1,125,000         659,000
        State income taxes                            79,000          79,000
        Net unrealized losses on certain
          debt and equity securities                 463,000       1,260,000
                                                ------------    ------------
        Total deferred tax assets                  1,667,000       1,998,000  
                                                ------------    ------------
                    
      Deferred income tax asset (liability)     $   (244,000)   $    886,000
                                                ============    ============

7.    RELATED PARTY MATTERS

      The Company pays commissions to two affiliated companies, Royal Alliance
      Associates, Inc. ("Royal") and SunAmerica Securities, Inc.  These broker-
      dealers represent a significant portion of the Company's business,
      amounting to approximately 14.8%, 26.5% and 49.3% of premiums in 1995,
      1994 and 1993, respectively.  Commissions paid to these broker-dealers
      totaled $761,000 in 1995, $326,000 in 1994, and $733,000 in 1993. 
      Occupancy and office services expenses paid to Royal totaled $113,000 for
      the year ended September 30, 1995, $122,000 for the year ended September
      30, 1994 and $135,000 for the year ended September 30, 1993.

      The Company purchases administrative, investment management, accounting,
      marketing and data processing services from SunAmerica Financial, Inc.,
      whose purpose is to provide services to the SunAmerica companies. 
      Amounts paid for such services totaled $722,000 for the year ended
      September 30, 1995, $706,000 for the year ended September 30, 1994 and
      $586,000 for the year ended September 30, 1993.
      
      During the year ended September 30, 1993, the Company sold to SunAmerica
      Life Insurance Company, its immediate parent, two mortgage loans for cash
      equal to their aggregate book value of $16,547,000. 



                                    F-19

<PAGE>
                   FIRST SUNAMERICA LIFE INSURANCE COMPANY
                           LIST OF EXHIBITS FILED



      Exhibit
         No                      Description
      -------
      3(a)  Declaration of intent and Charter dated November, 1978.
      3(b)  Certificate of Amendment of Charter dated February 1, 1988.
      3(c)  Certificate of Amendment of Charter dated January 26, 1989.
      3(d)  Certificate of Amendment of Charter dated March 1, 1989.
      3(e)  Bylaws dated December 20, 1978.
      27    Financial Data Schedule

                                  STATE OF NEW YORK
Louis J. Lefkowitz                DEPARTMENT OF LAW
Attorney General                  Albany, N.Y.  12224
Ruth Kessler Toch
Solicitor General                 December 1, 1978

         I. LOUIS J. LEFKOWITZ, Attorney General of the State of New York, do
hereby certify that I have examined the annexed proposed Declaration and
Charter of THE CAPITOL LIFE INSURANCE COMPANY OF NEW YORK, with principal
office located in the City, County and State of New York, for the purpose of
transacting the kinds of business authorized by Section 46, Paragraphs 1, 2
and 3 of the New York State Insurance Law, together with proof of publication
of notice of intention to form such corporation, and I am of the opinion that
the instruments submitted conform with the requirements of law.  

                                  In Witness Whereof, I have

                                  hereunto set my hand and

                                  affixed the official seal
         
                                  of my office the day and year
                 
                                  first above written.

                                  LOUIS J. LEFKOWITZ
                                  Attorney General

                                  By: 
                                  /s/ William J. Kogan
                                  ---------------------------------
                                  WILLIAM J. KOGAN
                                  Assistant Solicitor General

<PAGE>

C. Sorbera being duly sworn, so that he is the principal clerk of the
Publisher of 

THE JOURNAL OF COMMERCE
     and Commercial

a daily newspaper of general circulation published the City and County of New
York, that the advertisement hereto annexed, has been regularly published in
the said

THE JOURNAL OF COMMERCE
    and Commercial

Six .......... times as follows:  .................
Nov. 2-3-6-9-13-16 ....................... 1978
                 /s/ C. Sorbera
                 ...............................

Sworn to before me this 16th day 

of Nov. ....... 1978

/s/ Cozette Schwartz
 .....................................
                 Notary Public

Cozette Schwartz
Notary Public, State of New York
No. 81-9821213
Qualified to New York County
Commission Expires March 30, 1980

<PAGE>
DECLARATION OF INTENTION

         AND

         CHARTER                                  

THE CAPITOL LIFE INSURANCE COMPANY OF NEW YORK

         We, the undersigned, all being natural persons of full age, and at
least a majority of us citizens of the United States and residents of the
State of New York or of adjoining states, and at least three of us residents
of the State of New York, do hereby declare our intention to form a
corporation for the purpose of doing the kinds of insurance business
authorized by paragraphs "1", "2" and "3" of Section 46 of the Insurance Law
of the State of New York, and for that purposes do adopt the following
charter:
<PAGE>
                 CHARTER

                 OF

THE CAPITOL LIFE INSURANCE COMPANY OF NEW YORK

         Sec. 1. The name of this corporation shall be

THE CAPITOL LIFE INSURANCE COMPANY OF NEW YORK.

         Sec. 2. The principal office of the corporation

shall be located in the city, county and state of New York.

         Sec. 3. The kinds of insurance to be transacted

by the Corporation shall be:

         a)      "Life insurance", meaning every insurance upon the lives of
human beings and every insurance appertaining thereto.  The business of life
insurance shall be deemed to include the granting of endowment benefits;
additional benefits in the event of death by accident or accidental means;
additional benefits operating to safeguard the contract from lapse, or to
provide a special surrender value, in the event of total and permanent
disability of the insured; and optional modes of settlement of proceeds. 
Amounts paid to 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 227 of
the New York Insurance Law.  (Section 46, paragraph 1, of the New York
Insurance Law).

         b)      "Annuities", meaning all agreements to make periodical
payments where the making or continuance of all or of some of a series of
such payments, or the amount of any such payment, is dependent upon the
continuance of human life, except payments made under the authority of the
preceding sub-paragraph.  Amounts paid to 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 227 of the New York Insurance Law.  (Section 46,
paragraph 2, of the New York Insurance Law).

         c)      "Accident and health insurance", meaning (a) Insurance
against death or personal injury by accident or by any specified kind or
kinds of accident and insurance against sickness, ailment or bodily injury,
including insurance providing disability benefits pursuant to article nine of
the workmen's compensation law, except as specified in subparagraph (b)
following; and (b) Non-cancelable disability insurance, meaning insurance
against disability resulting from sickness, ailment or bodily injury (but not
including insurance solely against accidental injury), under any contract
which does not give the insurer the option to cancel or otherwise terminate
the contact at or after one year from its effective date or renewal date. 
(Section 46, paragraph 3, of the New York Insurance Law)

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

         Sec. 4. The mode and manner in which the corporate powers of this
corporation shall be exercised are through a Board of Directors and through
such officers and agents as such Board shall empower.  

         Sec. 5. The number of directors of this corporation shall be not more
than nineteen (19) and in no case shall the number of directors be less than
thirteen (13), the number thereof to be determined as provided in the by-
laws.

         At all times, a majority of the directors shall be citizens and
residents of the State of New York or of adjoining states and not less than
three thereof shall be residents of the State of New York and each director
shall be at least eighteen years of age.  None of the directors need be a
stockholder of the corporation. 
<PAGE>
         Sec. 6. The annual meeting of the stockholders of the corporation
shall be held in May or June of each year beginning in 1979, on such date and
at such time as the Board of Directors shall by resolution prescribe, 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,  at a meeting called for that purpose or
at any regular meeting, shall 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.  

         The officers of the corporation shall be elected annually by the
Board of Directors of the corporation at the meeting of the Board held
immediately following the annual meeting of the stockholders and shall hold
office at the pleasure of the Board of Directors.  A vacancy in any office
resulting from death, resignation or from any other cause shall be filled by
the Board of Directors at any meeting of the Board.  

         Sec. 7. The Board of Directors shall have power to make by-laws of
the corporation and to amend the same in whole or in part.  

         Sec. 8. The names and post office residence addresses of the
directors who shall serve until the first annual meeting of such corporation,
are as follows:

Name                     Post Office Address
- ----                     -------------------
Don F. Gaston            43 Baldwin Farms Road North
                         Greenwich, Connecticut 06830

Kenneth T. King          3125 East Exposition Avenue,
                         Denver, Colorado  80209

Paul R. DuPee            151 Central Park West,
                         New York, New York  10023

Gerald I. Ritthaler      Oak Knoll Road, Mendham,
                         New Jersey  07945

Robert L. Jones          836 Valley Road, New Canaan,
                         Connecticut  06840

Norman R. Forson         Hidden Meadow Lane, New Canaan,
                         Connecticut  06840

William M. Flatley       25 Rustic Road, Upper Saddle
                         River, New Jersey  07458

Edward J. Baran          12094 West Applewood Knolls Drive,
                         Lakewood, Colorado  80215

James Blue               4983 West Maplewood,
                         Littleton, Colorado  80123

Joel Feldman             7197 South Magnolia Circle,
                         Englewood, Colorado  80110

Edward Baker             5890 South Galena Street,
                         Englewood, Colorado  80110

Norman S. Rein           200 East 66th Street,
                         New York, New York  10021

Harold M. Tract          105 Fir Drive,
                         East Hills, New York  11576

         Sec. 9. The duration of the corporate existence of this corporation
shall be perpetual.  
<PAGE>
         Sec. 10.        The amount of the capital of this corporation shall
be $3,000,000 to consist of 300 shares of a par value of $10,000 per share.

         Sec. 11.        Any person made or threatened to be made a party to
an action or proceeding, whether civil or criminal, by reason of the fact
that he, his testator or intestate then is or was a director, officer or
employee of the corporation, or then serves or has served any other
corporation in any capacity at the request of the corporation, shall be
indemnified by the corporation against expenses, judgments, fines and amounts
paid in settlement to the full extent that officers and directors are
permitted to be indemnified by the laws of the State of New York.  The
provisions of this Section shall not adversely affect any right to
indemnification which any person may have apart from statute or the
provisions of this Paragraph.  

         IN WITNESS WHEREOF, we have hereunto subscribed our names and affixed
our seals as of the        day of November, 1978.


/s/ Don F. Gaston                 /s/ William M. Flatley
- --------------------------------  -----------------------------------
         Don F. Gaston                    William M. Flatley

/s/ Kenneth T. King               /s/Edward J. Baran
- --------------------------------  -----------------------------------
         Kenneth T. King                  Edward J. Baran  

/s/ Paul R. DuPee                 /s/ James Blue
- --------------------------------  -----------------------------------
         Paul R. DuPee                    James Blue

/s/ Gerald I. Ritthaler           /s/ Joel Feldman
- --------------------------------  -----------------------------------
         Gerald I. Ritthaler              Joel Feldman

/s/ Robert L. Jones               /s/ Edward Baker
- --------------------------------  -----------------------------------
         Robert L. Jones                  Edward Baker

/s/ Norman R. Forson              /s/ Norman S. Reir
- --------------------------------  -----------------------------------
         Norman R. Forson                 Norman S. Reir

                 /s/ Harold M. Tract
                 ----------------------------------
                         Harold M. Tract
<PAGE>
STATE OF NEW YORK        )
                         :        ss
COUNTY OF NEW YORK       )

         On this 3rd day of November, 1978 before me personally appeared Don
F. Gaston, to me known and known to me to be the person mentioned and
described in, and who executed the foregoing instrument, and he duly
acknowledged to me that he executed the same
                                  /s/ Harriet Ackerman
                                  -------------------------------
                                          Notary Public

STATE OF COLORADO        )
                         :        ss
COUNTY OF DENVER         )

         On this 13th day of November, 1978 before me personally appeared
KENNETH T. KING, to me known and known to me to be the person mentioned and
described in, and who executed the foregoing instrument, and he duly
acknowledged to me that he executed the same
                                  /s/ Wilma L. Harbaugh 
                                  --------------------------------
                                          Notary Public

<PAGE>
STATE OF NEW YORK        )
                         :        SS
COUNTY OF NEW YORK       )

         On this 3rd day of November, 1978 before me personally appeared PAUL
R. DuPEE, to me known and known to me to be the person mentioned and
described in, and who executed the foregoing instrument, and he duly
acknowledged to me that he executed the same
                                  /s/ Harriet Ackerman
                                  --------------------------------
                                          Notary Public

<PAGE>
STATE OF NEW YORK        )
                         :        SS
COUNTY OF NEW YORK       )

         On this 7th day of November, 1978 before me personally appeared
GERALD I. RITTHALER, to me known and known to me to be the person mentioned
and described in, and who executed the foregoing instrument, and he duly
acknowledged to me that he executed the same.
                                  /s/ Harriet Ackerman
                                  ----------------------------------
                                          Notary Public

<PAGE>
STATE OF NEW YORK        )
                         :        SS
COUNTY OF NEW YORK       )

         On this 3rd day of November, 1978 before me personally appeared
ROBERT L. JONES, to me known and known to me to be the person mentioned and
described in, and who executed the foregoing instrument, and he duly
acknowledged to me that he executed the same.

                                  /s/ Harriet Ackerman
                                  ---------------------------------
                                          Notary Public


<PAGE>
STATE OF NEW YORK        )
                         :        SS
COUNTY OF NEW YORK       )

         On this 3rd day of November, 1978 before me personally appeared
NORMAN R. FORSON, to me known and known to me to be the person mentioned, and
described in, and who executed the foregoing instrument, and he duly
acknowledged to me that he executed the same.

                                  
                                  /s/ Harriet Ackerman
                                  ---------------------------------
                                          Notary Public

<PAGE>
STATE OF NEW YORK        )
                         :        SS
COUNTY OF NEW YORK       )

         On this 7th day of November, 1978 before me personally appeared
WILLIAM M, FLATLEY, to me known and known to me to be the person mentioned
and described in, and who executed the foregoing instrument, and he duly
acknowledged to me that he executed the same.

                                  /s/ Harriet Ackerman
                                  ---------------------------------
                                          Notary Public



<PAGE>
STATE OF COLORADO        )
                         :        SS
COUNTY OF DENVER         )

         On this 10th day of November, 1978 before me personally appeared
EDWARD J. BARAN, to me known and known to me to be the person mentioned and
described in, and who executed the foregoing instrument, and he duly
acknowledged to me that he executed the same.  


                                  /s/ Wilma L. Harbaugh
                                  ---------------------------------
                                          Notary Public
<PAGE>
STATE OF COLORADO        )        
                         :        SS
COUNTY OF DENVER         )

         On this 10th day of November, 1978 before me personally appeared
JAMES BLUE, to me known and known to me to be the person mentioned and
described in, and who executed the foregoing instrument, and he duly
acknowledged to me that he executed the same
                                  /s/ Wilma L. Harbaugh
                                  ----------------------------------
                                          Notary Public


<PAGE>
STATE OF COLORADO        )        
                         :        SS
COUNTY OF DENVER         )

         On this 13th day of November, 1978 before me personally appeared JOEL
FELDMAN, to me known and known to me to be the person mentioned and described
in, and who executed the foregoing instrument, and he duly acknowledged to me
that he executed the same.

                                  /s/ Jeanette Schul
                                  ----------------------------------
                                          Notary Public


<PAGE>
STATE OF COLORADO        )        
                         :        SS
COUNTY OF DENVER         )

         On this 8th day of November, 1978 before me personally appeared
EDWARD BAKER, to me known and known to me to be the person mentioned and
described in, and who executed the foregoing instrument, and he duly
acknowledged to me that he executed the same.  
         
                                  /s/ Wilma L. Harbaugh
                                  ----------------------------------
                                          Notary Public

<PAGE>
STATE OF NEW YORK        )        
                         :        SS
COUNTY OF NEW YORK       )
                         
         On this 17th day of November, 1978 before me personally appeared
NORMAN S. REIN, to me known and known to me to be the person mentioned and
described in, and who executed the foregoing instrument, and he duly
acknowledged to me that he executed the same.

                                  /s/ Lawrence S. Greengrass
                                  ----------------------------------
                                          Notary Public

<PAGE>
STATE OF NEW YORK        )        
                         :        SS
COUNTY OF NEW YORK       )

         On this 17th day of November, 1978 before me personally appeared
HAROLD M. TRACT, to me known and known to me to be the person mentioned and
described in, and who executed the foregoing instrument, and he duly
acknowledged to me that he executed the same. 


                                  /s/ Lawrence S. Greengrass
                                  ----------------------------------
                                          Notary Public





         STATE OF NEW YORK
         INSURANCE DEPARTMENT

         AGENCY BUILDING ONE
THE GOVERNOR NELSON A. ROCKEFELLER
         EMPIRE STATE PLAZA
         ALBANY, NEW YORK  12257

         The attached Certificate of Amendment of Charter of THE CAPITOL LIFE
INSURANCE COMPANY OF NEW YORK, of New York, New York, filed pursuant to
Section 805 of the Business Corporation Law to

         To amend Section 5 to bring the provisions
         relating to directors into line with the
         current New York Insurance Law on residency and
         age.

         IS HEREBY APPROVED pursuant to Section 1206 of the New York Insurance
Law.

                                  In Witness Whereof, I have hereunto
                                  
                                  set my hand and affixed the

                                  official seal of this Department

                                  at the City of Albany, this
         
                                  8th day of February, 1988.

         

                                  JAMES P. CORCORAN
                                  Superintendent of Insurance

                                  By /s/ Robert A. Ginnelly


<PAGE>
                                  Special Deputy Superintendent
                         CERTIFICATE OF AMENDMENT

                                  OF

                              CHARTER OF 

         THE CAPITOL LIFE INSURANCE COMPANY OF NEW YORK

         Under Section 1206 of the Insurance Law
         of the State of New York and Section 805
         of the Business Corporation Law of the
         State of New York

         Pursuant to the provisions of Section 1206 of the Insurance Law of
the State of New York, the undersigned officers of The Capitol Life Insurance
Company of New York hereby certify;

         1.      The name of the Corporation is The Capitol Life Insurance
Company of New York.

         2.      The Charter of the Corporation was filed by the Insurance
Department of the State of New York on December 5, 1978.

         3.      The amendment to the Charter effected by this Certificate is
to amend Section 5 to bring the provisions relating to directors into line
with the current New York Insurance Law on residency and age. 

         4.      In order to effect such amendment, Section 5 of the Charter
of the Corporation is amended to read as follows:

         "Sec. 5.  The number of directors of this corporation shall be not
more than nineteen (19) and in no case shall the number of directors be less
than thirteen (13), the number thereof to be determined as provided in the
by-laws.
         Each director shall be at least eighteen years of age and at all
times a majority of the directors of this corporation shall be citizens and
residents of the United States, and at least three shall be residents of the
State of New York."

         5.      The amendment of the Charter of the Corporation was
authorized by the written consent of the Board of Directors of the
Corporation in accordance with Sections 1206 of the New York Insurance Law
and 708(b) of the Business Corporation Law, followed by the written consent
of the holder of all of the outstanding shares of the corporation in
accordance with Section 615(b) of the Business Corporation Law.

         IN WITNESS WHEREOF, we hereunto sign our names and affirm that the
statements herein are true under the penalties of perjury this 1st day of
February, 1988.

                                  THE CAPITOL LIFE INSURANCE 
                                  COMPANY OF NEW YORK

                                      /s/ Samuel V. Filoromo
                                  By: ------------------------     
                                      Senior Vice President
Attest:

/s/ Gail A. Lione
- -----------------------------------
Secretary
<PAGE>
- -----------------------------------------------------------------------------
Form 234. 1-12-61-M (B1-164)      ORIGINAL
                 STATE OF NEW YORK -- INSURANCE DEPARTMENT

$ 1500.00                                 Albany, N.Y. December 5, 1978

RECEIVED from THE CAPITOL LIFE INSURANCE COMPANY OF NEW YORK
Fifteen Hundred and 00/00 -------------------------------- Dollars,
in payment of tax provided by Section 180, Tax Law, as amended by Chapter
794, Laws of 1923, One-twentieth of one per centum upon $3000.00 of shares
with par value ...............................................     $1500.00
Five cents per share upon ------------- shares without par value...$ --------
                                  TOTAL............................$1500.00
                                                                    ---------

                                  Superintendent of Insurance
                                     /s/ [unreadable]
                                  By ------------------------

                                          Deputy Superintendent



         STATE OF NEW YORK
         INSURANCE DEPARTMENT

         AGENCY BUILDING ONE
THE GOVERNOR NELSON A. ROCKEFELLER
         EMPIRE STATE PLAZA
         ALBANY, NEW YORK  12257

         The attached Certificate of Amendment of Charter of THE CAPITOL LIFE
INSURANCE COMPANY OF NEW YORK, of New York, New York to effect the following:

         To add a new Section 11 of the Charter regarding
         the limiting of personal liability of directors.

         IS HEREBY APPROVED pursuant to Section 1208 of the New York Insurance
Law.

                                  In Witness Whereof, I have hereunto
                                  
                                  set my hand and affixed the

                                  official seal of this Department

                                  at the City of Albany, this
         
                                  13th day of March, 1989.

         

                                  JAMES P. CORCORAN
                                  Superintendent of Insurance

                                  By /s/ Robert A. Ginnelly


<PAGE>
                                  Special Deputy Superintendent
<PAGE>
         CERTIFICATE OF AMENDMENT OF CHARTER

                         OF

         THE CAPITOL LIFE INSURANCE COMPANY OF NEW YORK

FIRST:   The name of the Corporation is THE CAPITOL LIFE INSURANCE COMPANY OF
NEW YORK.

SECOND:  The Charter of THE CAPITOL LIFE INSURANCE COMPANY OF NEW YORK (the
"Corporation") was filed with the office of the Superintendent of Insurance
of the State of New York on December 5, 1978.

THIRD:   A new Section 11 of the Charter, limiting or eliminating the personal
liability of the directors to the Corporation or to the shareholders for
damages for breach of fiduciary duty, is hereby added pursuant to Section
801(b)(14) of the Business Corporation Law and it shall read as follows:

         Section 11.  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 any violation of the Insurance Law
         or a knowing violation of any other law or that he or she personally
         gained in fact a financial profit or other advantage to which he or
         she was not legally entitled or that his or her acts violated Section
         719 of the Business Corporation Law; or (ii) the liability of a
         director for any act or omission prior to the adoption of this
         amendment by the shareholders of the Corporation.  

FOURTH:  The foregoing amendment of the Charter of the Corporation was
authorized by resolution of the Board of Directors of the Corporation,
followed by the unanimous written consent of the holder of all of the
outstanding shares of the Corporation entitled to vote on said amendment.  

         IN WITNESS WHEREOF, we have subscribed this document on the date set
forth below and do hereby affirm, under the penalties of perjury, that the
statements contained therein have been examined by us and are true and
correct.  

Dated:  January 26, 1989          THE CAPITOL LIFE INSURANCE
                                     COMPANY OF NEW YORK

                                       /s/ Robert P. Saltzman
                                  By:  ----------------------
                                          President

                                      
                                       /s/ Gail A. Lione
                                  By:  ----------------------
                                          Secretary






         STATE OF NEW YORK
         INSURANCE DEPARTMENT

         AGENCY BUILDING ONE
THE GOVERNOR NELSON A. ROCKEFELLER
         EMPIRE STATE PLAZA
         ALBANY, NEW YORK  12257

         The attached Certificate of Amendment of Charter of THE CAPITOL LIFE
INSURANCE COMPANY OF NEW YORK, of New York, New York to effect the following:

         To change the name of the corporation to
         FIRST SUNAMERICA LIFE INSURANCE COMPANY.

         IS HEREBY APPROVED pursuant to Section 1206 of the New York Insurance
Law.

                                  In Witness Whereof, I have hereunto
                                  
                                  set my hand and affixed the

                                  official seal of this Department

                                  at the City of Albany, this
         
                                  20th day of March, 1989.

         

                                  JAMES P. CORCORAN
                                  Superintendent of Insurance

                                  By /s/ Robert A. Ginnelly



                                  Special Deputy Superintendent

<PAGE>
                 CERTIFICATE OF AMENDMENT OF CHARTER
                                  OF
                 THE CAPITOL LIFE INSURANCE COMPANY OF NEW YORK

FIRST:   The name of the Corporation is THE CAPITOL LIFE INSURANCE COMPANY OF
NEW YORK.

SECOND:  The Charter of THE CAPITOL LIFE INSURANCE COMPANY OF NEW YORK (the
"Corporation") was filed with the office of the Superintendent of Insurance
of the State of New York on December 5, 1978.

THIRD:   Section 1 of the Charter has been amended by striking out the name
of the Corporation, The Capitol Life Insurance Company of New York, and
substituting in lieu thereof the name First SunAmerica Life Insurance
Company.

FOURTH:  The foregoing amendment of the Charter of the Corporation was
authorized by resolution of the Board of Directors of the Corporation,
followed by the unanimous written consent of the sole shareholder of the
Corporation.  

IN WITNESS WHEREOF, we have subscribed this document on the date set forth
below and do hereby affirm, under the penalties of perjury, that the
statements contained therein have been examined by us and are true and
correct.  

Dated:   March 1, 1989

                                  THE CAPITOL LIFE INSURANCE 
                                          COMPANY OF NEW YORK

                                      /s/ Robert P. Saltzman
                                  By: -----------------------------        
                                          Robert P. Saltzman, President


                                      /s/ Gail A. Lione
                                  By: -----------------------------        
                                          Gail A. Lione, Secretary


                                  BY-LAWS

                                    OF

                 THE CAPITOL LIFE INSURANCE COMPANY OF NEW YORK 

                       As adopted December 20, 1978

                                  -------


                                  ARTICLE I

                          STOCKHOLDERS' MEETINGS

         SECTION 1.      Annual Meeting.  The annual meeting of the
stockholders for the election of the directors and for the transaction of
such other business as may come before such meeting shall be held in April or
May of each year, beginning in 1979, on such date and at such time as the
board of directors shall by resolution prescribe.  

         SECTION 2.      Special Meetings.  Special meetings of the
stockholders may be called by the Secretary upon written request of the
Chairman of the Board, the President, or of three directors.  At a special
meeting, no business will be transacted and no corporate action shall be
taken other than that stated in the notice of the meeting except with the
unanimous consent, either in person or by proxy, of all the stockholders
entitled to vote with respect to such business.  

         SECTION 3.      Place of Meetings.  All meetings of the stockholders
shall be held at the office of the Company in New York City, or at such other
place or places within or without the State of New York as shall from time to
time be designated by the board of directors. 

         SECTION 4.      Notice of Meetings.  Notice of all meetings, annual
or special, shall be given by mailing to each stockholder entitled to vote
thereat, at least ten days and not more than fifty days before such meeting,
a written or printed notice of the time, place and purpose or purposes
thereof.  Any notice of meeting which has as one of its purposes the election
of directors shall be filed in the office of the Superintendent of Insurance
of the State of New York at least ten days prior to the date of any such
meeting.  

         SECTION 5.      Quorum.  The holders of a majority of the outstanding
stock entitled to vote at any meeting represented in person or by proxy,
shall constitute a quorum for all purposes.  In the absence of a quorum, the
stockholders entitled to vote thereat, represented in person or by proxy, may
adjourn the meeting to a day certain.

         SECTION 6.      Voting.  At all meetings of stockholders each share
of stock held by a stockholder entitled to vote on any matter, represented in
person or by proxy, shall be entitled to one vote, provided, however, that no
stockholder shall vote his stock within one year after the date of
acquisition thereof or until ten days after written notice of acquisition
thereof has been filed with the Superintendent of Insurance of the State of
New York, whichever shall first occur.  Proxies shall be in writing and shall
be signed by the stockholder.  Two inspectors of election shall be appointed
by the Chairman at any stockholders' meeting at which inspectors are
required.  
         
         SECTION 7.      Written Consent.  Any action required or permitted
to be taken at any meeting of stockholders may be taken without a meeting by
the written consent thereto of the stockholders, setting forth such action
and signed by the holders of all the outstanding shares entitled to vote
thereon. 
<PAGE>

                                  ARTICLE II

                              BOARD OF DIRECTORS

         SECTION 1.      Number, Authority and Qualifications.  The business
and property of the Company shall be conducted and managed by a board of
directors consisting of not less than thirteen nor more than nineteen
directors.  The number of directors shall be determined by vote of the
stockholders at the annual meeting and until the first such meeting, the
number of directors shall be thirteen.  The number of directors determined by
the stockholders at any annual meeting or provided for in the preceding
sentence may be increased or decreased, within the limits prescribed in this
section, by vote of the stockholders or the whole board of directors. 

         At all times a majority of the directors shall be (a) citizens and
residents of the State of New York or of adjoining states and not less than
three thereof shall be residents of the State of New York and (b) neither
officers nor employees of the Company.  Directors shall be at least 21 years
of age but need not be stockholders.

         SECTION 2.      Election and Removal.  The board of directors shall
be elected at the annual meeting of stockholders to serve until the next
annual meeting and until their successors shall be elected and qualify.  Any
or all of the directors may be removed, with or without cause, by vote of the
stockholders. 

         SECTION 3.      Vacancies.  Whenever any vacancy shall occur in the
office of a director, such vacancy may be filled for the unexpired term by
vote of the shareholders or by majority vote of the remaining directors. 
Where the number of directors is increased, additional directors may be
elected by the stockholders or by the board of directors.  No director
elected pursuant to this section shall take office or exercise the duties
thereof until ten days after written notice of his election shall have been
filed in the office of the Superintendent of Insurance of the State of New
York.  

         SECTION 4.      Regular Meetings.  Regular meetings of the board of
directors shall be held immediately following the annual meeting of the
stockholders and at such intervals and on such dates as the board may
designate.  

         SECTION 5.      Special Meetings.  Special meetings of the board of
directors may be called by order of the Chairman of the Board, the President
or upon the written request of any two members of the board. 

         SECTION 6.      Place of Meeting.  Meetings of the board of
directors shall be held at the office of the Company in New York City or at
such other place within or without the State of New York as may be designated
in the notice thereof.  

         SECTION 7.      Notice of Meetings.  Notice of all regular or
special meetings, other than the regular meeting held immediately following
the annual meeting of stockholders, shall be given by mailing to each
director at least three days before such meeting, a written or printed notice
of the time and place thereof.  Such notice may also be given by telegram or
personal delivery at least one day before such meeting. 

         SECTION 8.      Business Transacted at Meetings.  No business and no
corporate actions shall be considered at any special meeting of the board of
directors (other than that stated in any notice of such meeting) except by
the unanimous vote of all the directors present at such meeting.  

         SECTION 9.      Quorum.  A quorum shall consist of not less than a
majority of the directors then in office but not less than one third of the
entire board.

         SECTION 10.     Action by the Board.  Subject to the provisions of
Article IX, Sections 4 and 5 hereof, any reference to corporate action to be
taken by the board of directors shall mean such action at a meeting of the
board.  The vote of a majority of the directors present at the time of the
vote, if a quorum is present at such time, shall be the act of the board. 

         SECTION 11.     Compensation.  The compensation of directors shall
be regulated and determined by the stockholders; provided that nothing herein
contained shall be construed to preclude any director from serving the
Company in any other capacity and receiving compensation therefor.  

<PAGE>
                                  ARTICLE III

                              EXECUTIVE COMMITTEE

         SECTION 1.      Membership.  The board of directors by a majority
vote of the whole board may elect from its own number an Executive Committee,
to serve at the pleasure of the board, consisting of not less than five nor
more than seven members, the number to be determined by the board of
directors.  The Executive Committee shall elect from among its members a
Chairman and a Secretary. 

         SECTION 2.      Powers of the Executive Committee.  The Executive
Committee during the intervals between meetings of the board of directors
shall have and may exercise, except as otherwise provided by statute, all the
powers of the board with respect to the conduct and management of the
business and property of the Company and shall have power to authorize the
seal of the Company to be affixed to all papers which may require it.  

         SECTION 3.      Meetings.  Meetings of the Executive Committee may
be called by order of the Chairman of the Committee or of any two members of
the Committee.  The Committee shall prepare regular minutes of the
transactions at its meetings and shall cause them to be recorded in books
kept for that purpose.  All actions of the Committee shall be reported to the
board of directors at its next meeting succeeding the date of such action.

         SECTION 4.      Place of Meetings.  Meetings of the Executive
Committee shall be held at the office of the Company in New York City or at
such other place, within or without the State of New York, as may be
designated in the notice thereof.  

         SECTION 5.      Notice of Meetings.  Notice of all meetings shall be
given by mailing to each member at least three days before such meeting, a
written or printed notice of the time and place thereof.  Such notice may
also be given by telegram or personal delivery at least one day before such
meeting.  

         SECTION 6.      Quorum.  A quorum shall consist of a majority of the
total number of members of the Committee then in office but not less than
four members, and shall include at least one member who is neither an officer
nor a salaried employee of the Company. 


                                  ARTICLE IV

                               FINANCE COMMITTEE

         SECTION 1.      Membership.  The board of directors by a majority
vote of the whole board may elect from its own number a Finance Committee to
serve at the pleasure of the board, consisting of not less than five nor more
than seven members, the number to be determined by the board of directors. 
The Finance Committee shall elect from among its members a Chairman and a
Secretary.

         SECTION 2.      Powers of the Finance Committee.  The Finance 
Committee shall possess and may exercise all the powers of the board of
directors with respect to the investments of the funds of the Company.

         SECTION 3.      Meetings.  Meetings of the Finance Committee may be
called by order of the Chairman of the Committee or by any two members of the
Committee.  The Committee shall prepare regular minutes of the transactions
at its meetings and shall cause them to be recorded in books kept for that
purpose.  All actions of the Committee shall be reported to the board of
directors at its next meeting succeeding the date of such action. 

         SECTION 4.      Place of Meeting.  Meetings of the Finance Committee
shall be held at the office of the Company in New York City or at such other
place within or without the State of New York as may be designated in the
notice thereof.

         SECTION 5.      Notice of Meetings.  Notice of all meetings shall be
given by mailing to each member at least three days before such meeting, a
written or printed notice of the time and place thereof.  Such notice may
also be given by telegram or personal deliver at least one day before such
meeting.
<PAGE>         
         SECTION 6.      Quorum.  A quorum shall consist of a majority of the
total number of members of the Committee then in office but not less than
three members, and shall include at least one member who is neither an
officer nor a salaried employee of the Company.


                                  ARTICLE V

                                  OFFICERS

         SECTION 1.      Duties in General.  All officers of the Company, in
addition to the duties prescribed by the by-laws, shall perform such duties
in the conduct and management of the business and property of the Company as
may be determined by the board of directors.  In the case of more than one
person holding an office of the same title, any of them may perform the
duties of the office except insofar as the board of directors, the Chairman
of the Board, or the President my otherwise direct. 

         SECTION 2.      Number and Designation.  The officers of the Company
shall be a Chairman of the Board, a President, one or more Vice Presidents,
a Secretary, a Treasurer, one or more Assistant Secretaries, one or more
Assistant Treasurers, and one or more Assistant Vice Presidents, and such
other officers as the board of directors may from time to time deem
advisable. 

         SECTION 3.      Election and Term of Office.  All officers shall be
elected annually by the board of directors at the meeting of the board held
immediately following the annual meeting of stockholders and shall hold
office at the pleasure of the board until their successors shall have been
duly elected and qualify.  The board of directors shall also have the power
at any time and from time to time to elect or appoint of delegate its power
to appoint, any additional officers not then elected, and any such officer so
elected or appointed shall serve at the pleasure of the board until the next
annual meeting of stockholders and until their respective successors shall be
elected, appointed or qualified.  A vacancy in any office resulting from
death, resignation, removal, disqualification or from any other cause, shall
be filled for the balance of the unexpired term by the board of directors at
a meeting called for that purpose, or at any regular meeting, or, if such
office had been filled prior to such vacancy by appointment other than by the
board, by the committee or person making such appointment. 

         SECTION 4.      Chairman of the Board.  The Chairman of the Board
shall preside at all meetings of the stockholders and of the board of
directors.  He shall be of the chief executive officer of the Company and
shall have the powers and perform the duties usually pertaining to the office
of Chairman of the Board.

         SECTION 5.      President.  The President, in the absence of the
Chairman of the Board, shall preside at all meetings of the stockholders and
of the board of directors.  He shall be the chief operating officer of the
Company in charge of the day-to-day operations of the Company.

         SECTION 6.      Vice Presidents.  The Vice Presidents shall have
such powers and perform such duties as may be assigned to them from time to
time by the board of directors, the Chairman of the Board or the President. 
The board of directors, the Chairman of the Board or the President may from
time to time determine the order of priority as between two or more Vice
Presidents.  

         SECTION 7.      Secretary.  The Secretary shall keep the minutes of
the meetings of the stockholders, of the board of directors, of the Executive
Committee and of the Finance Committee; shall issue notices of meetings;
shall have custody of the Company's seal and corporate books and records;
shall have charge of the issuance, transfer and cancellation of stock
certificates; shall have authority to attest and affix the corporate seal to
any instruments executed on behalf of the Company; and shall perform such
other duties as are incident to his office and as are required by the board
of directors, the Chairman of the Board or the President.  
<PAGE>
         SECTION 8.      Treasurer.  The Treasurer shall perform the duties
incident to his office and such other duties as are required of him by the
board of directors, the Chairman of the Board or the President. 

         SECTION 9.      Other Officers.  Other officers who may from time to
time be elected by the board of directors shall have such powers and perform
such duties as may be assigned to them by the board of directors, the
Chairman of the Board or the President.

         SECTION 10.     Compensation.  The compensation of the officers
shall be fixed by the board of directors.  

         
                                  ARTICLE VI

                                CAPITAL STOCK

         SECTION 1.      Certificates.  Every stockholder shall be entitled
to a certificate signed by the Chairman of the Board, the President or the
Vice-President and by the Secretary or Assistant Secretary or the Treasurer
or Assistant Treasurer and under the seal of the Company, certifying the
number of shares and class of stock to which he is entitled.  When any such
certificate is signed by a transfer agent or by a transfer clerk and by a
registrar, the signature of the Company's officers and the Company's seal
upon the certificate may be facsimiles, engraved or printed. 

         SECTION 2.      Transfer.  Transfers of stock may be made on the
books of the Company only by the holder thereof in person or by his attorney
duly authorized thereto in writing and upon surrender and cancellation of the
certificate therefor duly endorsed or accompanied by a duly executed stock
power.  

         SECTION 3.      Lost or Destroyed Certificates.  The board of
directors may order a new certificate to be issued in place of a certificate
lost or destroyed upon proof of such loss or destruction and upon tender to
the Company by the stockholder of a bond in such amount and in such form and
with or without surety as may be ordered, indemnifying the Company against
any liability, claim, loss, cost or damage by reason of such loss or
destruction and the issuance of a new certificate.


                                  ARTICLE VII

                                   DIVIDENDS

         Dividends may be declared from the legally available surplus of the
Company at such times and in such amounts as the board of directors may
determine.  


                                  ARTICLE VIII

                         CORPORATE FUNDS AND SECURITIES

         SECTION 1.      Deposits of Funds.  Bills, notes, checks, negotiable
instruments or any other evidence of indebtedness payable to and received by
the Company may be endorsed for deposit to the credit of the Company by such
officers or agents of the Company as the board or directors or Executive
Committee may determine and, when authorized by the board of directors or
Executive Committee may be endorsed for deposit to the credit of agents of
the Company in such manner as the board of directors or Executive Committee
may direct.  

         SECTION 2.      Withdrawals of Funds.  All disbursements of the
funds of the Company shall be made by check, draft or other order signed by
such officers or agents of the Company as the board of directors or the
Executive Committee may from time to time authorize to sign the same.  

         SECTION 3.      Sale and Transfer of Securities.  All sales and
transfers of securities shall be made by any member of the Executive
Committee or Finance Committee or by any officer of the Company under
authority granted by a resolution of the board of directors, the Executive
Committee or the Finance Committee.  

<PAGE>
                                  ARTICLE IX

                           MISCELLANEOUS PROVISIONS

         SECTION 1.      Voting Stock of Other Corporations.  The Chairman of
the Board, the President, any Vice President or any other officer designated
by the board of directors of the Company may execute in the name of the
Company and affix the corporate seal to any proxy or power of attorney
authorizing the proxy or proxies or attorney or attorneys named therein to
vote the stock of any corporation held by this Company on any matter on which
such stock may be voted.  If any stock owned by this Company is held in any
name other than the name of this Company, instructions as to the manner in
which such stock is to be voted on behalf of this Company may be given to the
holder of record by the Chairman of the Board, the President, any Vice-
President, or any other officer designated by the board of directors.  

         SECTION 2.      Notices.  Any notice under these by-laws may be
given by mail by depositing the same in a post office or postal letter box or
postal mail chute in a sealed post-paid wrapper addressed to the person
entitled thereto at his address as the same appears upon the books or records
of the Company or at such other address as may be designated by such person
in written instrument filed with the Secretary of the Company prior to the
sending of such notice, except that notices which may be given by telegram or
personal delivery may be telegraphed or delivered, as the case may be, to
such person at such address; and such notice shall be deemed to be given at
the time such notice is mailed, telegraphed, or delivered personally. 

         SECTION 3.      Waiver of Notice.  Any stockholder, director or
member of the Executive Committee or Finance Committee may at any time waive
any notice required to be given under these by-laws if such waiver is given
in writing or by telegram either before, at or after the meeting to which it
relates.  Presence at a meeting shall also constitute a waiver of notice
thereof unless the person entitled to such notice objects to the failure to
give such notice.  

         SECTION 4.      Action Without a Meeting.  Where time is of the
essence but not in lieu of any regular or special scheduled meeting of the
board of directors or any committee thereof, any action required or permitted
to be taken by the board of directors or any committee thereof, may be taken
without a meeting if all members of the board, or of such committee, as the
case may be, consent in writing to the adoption of a resolution authorizing
the action.  The resolution and the written consents thereto by the members
of the board or committee shall be filed with the minutes of the proceedings
of the board or committee.

         SECTION 5.      Participation in Meeting by Telephone.  Any one or
more members of the board of directors or any committee thereof may
participate in a meeting of the board or of such committee by means of a
conference telephone or similar communications equipment allowing all persons
participating in the meeting to hear each other at the same time. 
Participation by such means shall constitute presence in person at such
meeting.  


                                  ARTICLE X

                                 AMENDMENTS

         The by-laws may be amended in whole or in part by the vote of a
majority of all of the stockholders or the vote of all the members of the
board of directors.



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


<PAGE>

         The undersigned certifies that the foregoing is a true and complete
copy of the by-laws of The Capitol Life Insurance Company of New York with
all amendments to the date of this certificate. 


Dated:  New York, New York


                                  /s/ [unreadable]
                                  -----------------------------
                                  Secretary, The Capitol Life              
                                  Insurance Company of New York







<TABLE> <S> <C>

<ARTICLE>  7
<LEGEND>                                                          
THIS SCHEDULE CONTAINS SUMMARY FINANCIAL INFORMATION EXTRACTED FROM
THE BALANCE SHEET AND INCOME STATEMENT OF FIRST SUNAMERICA LIFE 
INSURANCE COMPANY'S FORM 10-K FOR THE YEAR ENDED SEPTEMBER 30, 1995 
AND IS QUALIFIED IN ITS ENTIRETY BY REFERENCE TO SUCH FINANCIAL STATEMENTS.
</LEGEND>
       
<S>                                  <C>         
<PERIOD-TYPE>                       12-MOS
<FISCAL-YEAR-END>                                   SEP-30-1995
<PERIOD-END>                                        SEP-30-1995
<DEBT-HELD-FOR-SALE>                                107,771,000
<DEBT-CARRYING-VALUE>                                 2,297,000
<DEBT-MARKET-VALUE>                                   2,289,000
<EQUITIES>                                               35,000
<MORTGAGE>                                            4,733,000
<REAL-ESTATE>                                                 0
<TOTAL-INVEST>                                      121,218,000
<CASH>                                                6,382,000
<RECOVER-REINSURE>                                            0
<DEFERRED-ACQUISITION>                                6,491,000
<TOTAL-ASSETS>                                      163,157,000
<POLICY-LOSSES>                                     106,332,000
<UNEARNED-PREMIUMS>                                           0
<POLICY-OTHER>                                                0
<POLICY-HOLDER-FUNDS>                                         0
<NOTES-PAYABLE>                                               0
<COMMON>                                              3,000,000
                                         0
                                                   0
<OTHER-SE>                                           18,818,000
<TOTAL-LIABILITY-AND-EQUITY>                        163,157,000
                                                    0
<INVESTMENT-INCOME>                                   7,826,000
<INVESTMENT-GAINS>                                   (1,348,000)
<OTHER-INCOME>                                          412,000
<BENEFITS>                                            5,042,000
<UNDERWRITING-AMORTIZATION>                             300,000
<UNDERWRITING-OTHER>                                   (245,000)
<INCOME-PRETAX>                                         705,000
<INCOME-TAX>                                            182,000
<INCOME-CONTINUING>                                     523,000
<DISCONTINUED>                                                0
<EXTRAORDINARY>                                               0
<CHANGES>                                                     0
<NET-INCOME>                                            523,000
<EPS-PRIMARY>                                                 0
<EPS-DILUTED>                                                 0
<RESERVE-OPEN>                                                0
<PROVISION-CURRENT>                                           0
<PROVISION-PRIOR>                                             0
<PAYMENTS-CURRENT>                                            0
<PAYMENTS-PRIOR>                                              0
<RESERVE-CLOSE>                                               0
<CUMULATIVE-DEFICIENCY>                                       0
        



</TABLE>


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